Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.59% first-year return on $22,680 initial cash invested.
-2.59%
Cash On Cash
5.99%
Cap Rate
0.98
DSCR
$800
Rent
-$49
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$108k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,680
Downpayment
20%
$21,600
Closing costs
1%
$1,080
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$800
Total Expenses
$849
Mortgage P&I
69%
$548
Property Taxes
7%
$55
Home Insurance
5%
$38
PManagement
10%
$80
CapEx
5%
$40
Vacancy
6%
$48
Maintenance
5%
$40
Other
0%
$0
Google Maps with comparables properties is loading...