Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.46% first-year return on $31,038 initial cash invested.
-0.46%
Cash On Cash
6.97%
Cap Rate
1.06
DSCR
$1,284
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,284 income − $1,296 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,038
Downpayment
20%
$29,560
Closing costs
1%
$1,478
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,284
Total Expenses
$1,296
Mortgage P&I
63%
$807
Property Taxes
8%
$104
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0