Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -15.86% first-year return on $59,850 initial cash invested.
-15.86%
Cash On Cash
3.44%
Cap Rate
$1,810
Rent
-$791
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
$285k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$2,601
Mortgage P&I
84%
$1,517
Property Taxes
28%
$514
Home Insurance
6%
$100
PManagement
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Google Maps with the subject property comparables is loading...