Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.26% first-year return on $28,959 initial cash invested.
-5.26%
Cash On Cash
5.91%
Cap Rate
0.9
DSCR
$1,056
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,056 income − $1,183 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,959
Downpayment
20%
$27,580
Closing costs
1%
$1,379
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,056
Total Expenses
$1,183
Mortgage P&I
71%
$753
Property Taxes
10%
$107
Home Insurance
5%
$48
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0