Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.35% first-year return on $27,300 initial cash invested.
-32.35%
Cash On Cash
-0.7%
Cap Rate
-0.12
DSCR
$0
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$0
Total Expenses
$736
Mortgage P&I
6600000%
$660
Property Taxes
300000%
$30
Home Insurance
460000%
$46
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality