- Airbnb
- Long-Term
- Mid-Term
This property looks like a bad Long-Term investment with a projected -11.97% first-year return on $29,379 initial cash invested.
Cash On Cash
-11.97%
Cap Rate
4.55%
Rent
$1,559
Cashflow
-$293
Rent Confidence: High
Annual
$18,708
Median
$1,600
Avg
$1,559
Samples
25
Financing
Purchase Price $140k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $29,379
Downpayment $27,980
Closing costs $1,399
Rehab $0
Furnishing $0
Cashflow
Total Income $1,559
Total Expenses $1,852
Mortgage P&I $745
Property Taxes $185
Home Insurance $49
HOA $467
PManagement $156
CapEx $78
Vacancy $94
Maintenance $78
Other $0
Google Maps with the subject property comparables is loading...