Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.82% first-year return on $29,379 initial cash invested.
-0.82%
Cash On Cash
6.31%
Cap Rate
1.06
DSCR
$1,212
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,212
Total Expenses
$1,232
Mortgage P&I
57%
$695
Property Taxes
14%
$172
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0