Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.69% first-year return on $32,445 initial cash invested.
-12.69%
Cash On Cash
4.25%
Cap Rate
0.65
DSCR
$938
Rent
-$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,445
Downpayment
20%
$30,900
Closing costs
1%
$1,545
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$938
Total Expenses
$1,281
Mortgage P&I
90%
$843
Property Taxes
15%
$140
Home Insurance
6%
$54
HOA
0%
$0
Property Management
10%
$94
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0