Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.13% first-year return on $32,088 initial cash invested.
-2.13%
Cash On Cash
6.42%
Cap Rate
1
DSCR
$1,158
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,158 income − $1,215 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,088
Downpayment
20%
$30,560
Closing costs
1%
$1,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,158
Total Expenses
$1,215
Mortgage P&I
71%
$817
Property Taxes
4%
$41
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0