1 bed • 1 bath • 1 guests
Purchase Price
Median of 25 selected comps
$0k
$10k
$15k
$25k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$12,012
Operating Expenses
$13,479
Operating Income
-$1,467
Mortgage & Taxes
$7,733
Profit (Cash Flow)
-$9,200
Down Payment
$29,000
Renos & Furnishing
$3,188
Closing Costs
$4,350
Total
$36,538
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-25.17%
Cap Rate
-1.01%