Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.49% first-year return on $28,476 initial cash invested.
-6.49%
Cash On Cash
5.56%
Cap Rate
0.87
DSCR
$1,225
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,476
Downpayment
20%
$27,120
Closing costs
1%
$1,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,225
Total Expenses
$1,379
Mortgage P&I
59%
$721
Property Taxes
24%
$295
Home Insurance
4%
$45
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0