Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.56% first-year return on $14,679 initial cash invested.
-22.56%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$1,121
Rent
-$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,679
Downpayment
20%
$13,980
Closing costs
1%
$699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,121
Total Expenses
$1,397
Mortgage P&I
32%
$355
Property Taxes
5%
$57
Home Insurance
2%
$24
HOA
60%
$670
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0