Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -2.63% first-year return on $48,300 initial cash invested.
-2.63%
Cash On Cash
6.29%
Cap Rate
$1,760
Rent
-$106
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
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$1,866
Mortgage P&I
70%
$1,224
Property Taxes
6%
$101
Home Insurance
5%
$80
HOA
0%
$3
PManagement
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with the subject property comparables is loading...