Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.61% first-year return on $32,298 initial cash invested.
-4.61%
Cash On Cash
5.5%
Cap Rate
0.92
DSCR
$1,278
Rent
-$124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,298
Downpayment
20%
$30,760
Closing costs
1%
$1,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,278
Total Expenses
$1,402
Mortgage P&I
60%
$765
Property Taxes
19%
$241
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0