Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.8% first-year return on $30,450 initial cash invested.
-2.8%
Cash On Cash
6.1%
Cap Rate
0.98
DSCR
$1,159
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,159
Total Expenses
$1,230
Mortgage P&I
65%
$750
Property Taxes
11%
$127
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0