Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.52% first-year return on $29,715 initial cash invested.
-4.52%
Cash On Cash
5.86%
Cap Rate
0.92
DSCR
$1,000
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,715
Downpayment
20%
$28,300
Closing costs
1%
$1,415
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,000
Total Expenses
$1,112
Mortgage P&I
75%
$753
Property Taxes
10%
$99
Home Insurance
0%
$0
PManagement
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0
Google Maps with comparables properties is loading...