Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.5% first-year return on $33,390 initial cash invested.
-5.5%
Cash On Cash
5.77%
Cap Rate
0.92
DSCR
$1,650
Rent
-$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,390
Downpayment
20%
$31,800
Closing costs
1%
$1,590
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,803
Mortgage P&I
51%
$836
Property Taxes
29%
$483
Home Insurance
3%
$56
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0