Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.43% first-year return on $22,050 initial cash invested.
-3.43%
Cash On Cash
6.08%
Cap Rate
0.95
DSCR
$730
Rent
-$63
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$730
Total Expenses
$793
Mortgage P&I
77%
$559
Property Taxes
1%
$8
Home Insurance
5%
$37
PManagement
10%
$73
CapEx
5%
$36
Vacancy
6%
$44
Maintenance
5%
$36
Other
0%
$0
Google Maps with comparables properties is loading...