Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.38% first-year return on $20,769 initial cash invested.
-34.38%
Cash On Cash
-0.84%
Cap Rate
-0.13
DSCR
$0
Rent
-$595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$98,900
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,769
Downpayment
20%
$19,780
Closing costs
1%
$989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$0
Total Expenses
$595
Mortgage P&I
5260000%
$526
Property Taxes
340000%
$34
Home Insurance
350000%
$35
PManagement
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
Google Maps with comparables properties is loading...