Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -12.26% first-year return on $60,900 initial cash invested.
-12.26%
Cash On Cash
4.22%
Cap Rate
$1,950
Rent
-$622
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
$290k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,900
Downpayment
20%
$58,000
Closing costs
1%
$2,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,572
Mortgage P&I
79%
$1,544
Property Taxes
20%
$397
Home Insurance
5%
$102
HOA
1%
$21
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with the subject property comparables is loading...