Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.48% first-year return on $28,350 initial cash invested.
-1.48%
Cash On Cash
6.47%
Cap Rate
1.03
DSCR
$1,084
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,084
Total Expenses
$1,119
Mortgage P&I
65%
$709
Property Taxes
8%
$82
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0