Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.67% first-year return on $16,380 initial cash invested.
-6.67%
Cash On Cash
5.65%
Cap Rate
0.88
DSCR
$860
Rent
-$91
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
$860
Total Expenses
$951
Mortgage P&I
48%
$415
Property Taxes
9%
$76
Home Insurance
3%
$27
HOA
24%
$209
Property Management
10%
$86
CapEx
5%
$43
Vacancy
6%
$52
Maintenance
5%
$43
Other
0%
$0