Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.91% first-year return on $83,999 initial cash invested.
-7.91%
Cash On Cash
5.15%
Cap Rate
$2,830
Rent
-$554
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,999
Downpayment
20%
$79,999
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,830
Total Expenses
$3,384
Mortgage P&I
75%
$2,129
Property Taxes
13%
$378
Home Insurance
5%
$140
PManagement
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Google Maps with comparables properties is loading...