Try Pro features for free. Join our beta program
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $74,550 initial cash invested.
-18.72%
Cash On Cash
2.69%
Cap Rate
$1,390
Rent
-$1,163
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
$355k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$2,553
Mortgage P&I
136%
$1,889
Property Taxes
8%
$118
Home Insurance
9%
$124
HOA
4%
$60
PManagement
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0
Google Maps with the subject property comparables is loading...