Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.61% first-year return on $25,347 initial cash invested.
-1.61%
Cash On Cash
6.54%
Cap Rate
1.03
DSCR
$1,119
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,347
Downpayment
20%
$24,140
Closing costs
1%
$1,207
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,119
Total Expenses
$1,153
Mortgage P&I
57%
$636
Property Taxes
16%
$174
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0