Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.65% first-year return on $29,778 initial cash invested.
-1.65%
Cash On Cash
6.34%
Cap Rate
1.04
DSCR
$1,403
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,778
Downpayment
20%
$28,360
Closing costs
1%
$1,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,403
Total Expenses
$1,444
Mortgage P&I
51%
$720
Property Taxes
17%
$238
Home Insurance
9%
$122
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0