Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.12% first-year return on $17,094 initial cash invested.
-1.12%
Cash On Cash
6.34%
Cap Rate
1.06
DSCR
$784
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$81,400
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,094
Downpayment
20%
$16,280
Closing costs
1%
$814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$784
Total Expenses
$800
Mortgage P&I
52%
$407
Property Taxes
22%
$172
Home Insurance
2%
$18
HOA
0%
$0
Property Management
10%
$78
CapEx
5%
$39
Vacancy
6%
$47
Maintenance
5%
$39
Other
0%
$0