Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.8% first-year return on $27,300 initial cash invested.
-9.8%
Cash On Cash
4.72%
Cap Rate
0.74
DSCR
$830
Rent
-$223
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.0%
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
$830
Total Expenses
$1,053
Mortgage P&I
83%
$692
Property Taxes
12%
$98
Home Insurance
6%
$46
PManagement
10%
$83
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0
Google Maps with comparables properties is loading...