Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.84% first-year return on $17,850 initial cash invested.
-12.84%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$1,674
Rent
-$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,674
Total Expenses
$1,865
Mortgage P&I
25%
$423
Property Taxes
7%
$121
Home Insurance
2%
$30
HOA
51%
$856
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0