Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $29,379 initial cash invested.
-12.78%
Cash On Cash
4.36%
Cap Rate
$1,530
Rent
-$313
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
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,843
Mortgage P&I
49%
$745
Property Taxes
12%
$185
Home Insurance
3%
$49
HOA
31%
$467
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Google Maps with the subject property comparables is loading...