Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.43% first-year return on $29,127 initial cash invested.
-20.43%
Cash On Cash
2.43%
Cap Rate
0.38
DSCR
$921
Rent
-$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,127
Downpayment
20%
$27,740
Closing costs
1%
$1,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$921
Total Expenses
$1,417
Mortgage P&I
79%
$731
Property Taxes
40%
$368
Home Insurance
9%
$79
HOA
0%
$0
Property Management
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0