Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.54% first-year return on $35,490 initial cash invested.
-2.54%
Cash On Cash
6.38%
Cap Rate
1
DSCR
$1,490
Rent
-$75
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,565
Mortgage P&I
60%
$899
Property Taxes
15%
$221
Home Insurance
4%
$59
PManagement
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...