Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.42% first-year return on $25,473 initial cash invested.
-0.42%
Cash On Cash
6.71%
Cap Rate
1.08
DSCR
$1,177
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$121k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,473
Downpayment
20%
$24,260
Closing costs
1%
$1,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,177
Total Expenses
$1,186
Mortgage P&I
53%
$628
Property Taxes
17%
$204
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0