Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.89% first-year return on $28,329 initial cash invested.
-0.89%
Cash On Cash
7.01%
Cap Rate
1.06
DSCR
$1,270
Rent
-$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,270 income − $1,291 expenses = $21 out of pocket
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$1,291
Mortgage P&I
59%
$745
Property Taxes
13%
$168
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0