Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -10.76% first-year return on $63,000 initial cash invested.
-10.76%
Cash On Cash
4.48%
Cap Rate
$1,770
Rent
-$565
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
$300k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$2,335
Mortgage P&I
90%
$1,597
Property Taxes
10%
$174
Home Insurance
6%
$105
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with the subject property comparables is loading...