Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -8.49% first-year return on $46,200 initial cash invested.
-8.49%
Cash On Cash
4.99%
Cap Rate
$1,410
Rent
-$327
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
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,737
Mortgage P&I
83%
$1,171
Property Taxes
9%
$123
Home Insurance
5%
$77
PManagement
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Google Maps with the subject property comparables is loading...