Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.52% first-year return on $33,810 initial cash invested.
-2.52%
Cash On Cash
6.25%
Cap Rate
0.99
DSCR
$1,247
Rent
-$71
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
$33,810
Downpayment
20%
$32,200
Closing costs
1%
$1,610
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,247
Total Expenses
$1,318
Mortgage P&I
68%
$848
Property Taxes
7%
$88
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0