Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -13.23% first-year return on $52,500 initial cash invested.
-13.23%
Cash On Cash
3.98%
Cap Rate
$1,570
Rent
-$579
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
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$2,149
Mortgage P&I
85%
$1,331
Property Taxes
16%
$245
Home Insurance
6%
$88
HOA
5%
$78
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with the subject property comparables is loading...