Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.51% first-year return on $33,474 initial cash invested.
-2.51%
Cash On Cash
6.58%
Cap Rate
1
DSCR
$1,490
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,474
Downpayment
20%
$31,880
Closing costs
1%
$1,594
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,560
Mortgage P&I
58%
$870
Property Taxes
17%
$246
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0