Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.71% first-year return on $29,190 initial cash invested.
-5.71%
Cash On Cash
5.3%
Cap Rate
0.88
DSCR
$1,095
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,095
Total Expenses
$1,234
Mortgage P&I
64%
$698
Property Taxes
18%
$201
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0