Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.65% first-year return on $31,479 initial cash invested.
-0.65%
Cash On Cash
6.73%
Cap Rate
1.05
DSCR
$1,210
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,210
Total Expenses
$1,227
Mortgage P&I
66%
$798
Property Taxes
5%
$63
Home Insurance
4%
$52
PManagement
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0
Google Maps with comparables properties is loading...