Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.38% first-year return on $30,975 initial cash invested.
-5.38%
Cash On Cash
5.71%
Cap Rate
0.89
DSCR
$1,110
Rent
-$139
Cashflow
$28,560
Annual
$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
$1,110
Total Expenses
$1,249
Mortgage P&I
71%
$785
Property Taxes
11%
$122
Home Insurance
5%
$52
PManagement
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0
Google Maps with comparables properties is loading...