Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.08% first-year return on $30,660 initial cash invested.
-0.08%
Cash On Cash
6.86%
Cap Rate
1.07
DSCR
$1,190
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,660
Downpayment
20%
$29,200
Closing costs
1%
$1,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,190
Total Expenses
$1,192
Mortgage P&I
65%
$777
Property Taxes
5%
$54
Home Insurance
4%
$51
PManagement
10%
$119
CapEx
5%
$60
Vacancy
6%
$71
Maintenance
5%
$60
Other
0%
$0