Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.47% first-year return on $16,380 initial cash invested.
-4.47%
Cash On Cash
6.14%
Cap Rate
0.96
DSCR
$900
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$78,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,380
Downpayment
20%
$15,600
Closing costs
1%
$780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$900
Total Expenses
$961
Mortgage P&I
46%
$415
Property Taxes
8%
$76
Home Insurance
3%
$27
HOA
23%
$209
PManagement
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0
Google Maps with comparables properties is loading...