Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.43% first-year return on $32,256 initial cash invested.
-4.43%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$1,149
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,256
Downpayment
20%
$30,720
Closing costs
1%
$1,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,149
Total Expenses
$1,268
Mortgage P&I
65%
$748
Property Taxes
15%
$168
Home Insurance
5%
$54
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0