Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.55% first-year return on $33,831 initial cash invested.
-2.55%
Cash On Cash
6.33%
Cap Rate
1
DSCR
$1,474
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,474
Total Expenses
$1,546
Mortgage P&I
58%
$848
Property Taxes
18%
$264
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0