Place Notre Dame Thionville, Grand Est, 57100
1 bed • 1 bath • 2 guests
$17,093
Annual Revenue
Top 101% of comparables
Top 101% of comparables
-$249
Profit
Revenue
$17,093
Operating Expenses
$16,142
Operating Income
$951
Mortgage & Taxes
$1,200
Profit (Cash Flow)
-$249
$104,250
Cash Investment
Down Payment
$97,000
Renos & Furnishing
$4,250
Closing Costs
$3,000
Total
$104,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.23%
Cap Rate
0.95%