- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -15.59% first-year return on $72,450 initial cash invested.
Cash On Cash
-15.59%
Cap Rate
3.37%
Rent
$1,480
Cashflow
-$941
Rent Confidence: High
Annual
$17,760
Median
$1,425
Avg
$1,479
Samples
25
Financing
Purchase Price $345k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $72,450
Downpayment $69,000
Closing costs $3,450
Rehab $0
Furnishing $0
Cashflow
Total Income $1,480
Total Expenses $2,421
Mortgage P&I $1,836
Property Taxes $79
Home Insurance $121
PManagement $148
CapEx $74
Vacancy $89
Maintenance $74
Other $0
Google Maps with the subject property comparables is loading...