Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.69% first-year return on $30,870 initial cash invested.
-6.69%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$1,043
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,870
Downpayment
20%
$29,400
Closing costs
1%
$1,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,043
Total Expenses
$1,215
Mortgage P&I
70%
$728
Property Taxes
16%
$164
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0