Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.91% first-year return on $29,505 initial cash invested.
-1.91%
Cash On Cash
6.57%
Cap Rate
1.03
DSCR
$1,370
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$1,417
Mortgage P&I
55%
$748
Property Taxes
19%
$265
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0