Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.86% first-year return on $31,479 initial cash invested.
-2.86%
Cash On Cash
6.25%
Cap Rate
0.98
DSCR
$1,150
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,150
Total Expenses
$1,225
Mortgage P&I
69%
$798
Property Taxes
7%
$75
Home Insurance
5%
$52
PManagement
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0
Google Maps with comparables properties is loading...