Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.62% first-year return on $22,806 initial cash invested.
-34.62%
Cash On Cash
-1.18%
Cap Rate
-0.19
DSCR
$0
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$109k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,806
Downpayment
20%
$21,720
Closing costs
1%
$1,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$0
Total Expenses
$658
Mortgage P&I
5510000%
$551
Property Taxes
580000%
$58
Home Insurance
490000%
$49
HOA
0%
$0
Property Management
0%
$0
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
0%
$0
Other
0%
$0
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality