Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.98% first-year return on $32,802 initial cash invested.
-1.98%
Cash On Cash
6.45%
Cap Rate
1.02
DSCR
$1,422
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,802
Downpayment
20%
$31,240
Closing costs
1%
$1,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,422
Total Expenses
$1,476
Mortgage P&I
58%
$823
Property Taxes
16%
$228
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0