Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $72,450 initial cash invested.
-15.83%
Cash On Cash
3.31%
Cap Rate
$1,460
Rent
-$956
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
Financing
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$2,416
Mortgage P&I
126%
$1,836
Property Taxes
5%
$79
Home Insurance
8%
$121
PManagement
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Google Maps with the subject property comparables is loading...