Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.2% first-year return on $30,975 initial cash invested.
-6.2%
Cash On Cash
5.52%
Cap Rate
0.86
DSCR
$1,080
Rent
-$160
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,975
Downpayment
20%
$29,500
Closing costs
1%
$1,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$1,240
Mortgage P&I
73%
$785
Property Taxes
11%
$122
Home Insurance
5%
$52
PManagement
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...