Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.37% first-year return on $32,466 initial cash invested.
-2.37%
Cash On Cash
6.4%
Cap Rate
1
DSCR
$1,315
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,466
Downpayment
20%
$30,920
Closing costs
1%
$1,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,315
Total Expenses
$1,379
Mortgage P&I
63%
$822
Property Taxes
12%
$158
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0