Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.52% first-year return on $32,382 initial cash invested.
-3.52%
Cash On Cash
6.26%
Cap Rate
0.97
DSCR
$1,415
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,415 income − $1,510 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,382
Downpayment
20%
$30,840
Closing costs
1%
$1,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,415
Total Expenses
$1,510
Mortgage P&I
59%
$829
Property Taxes
18%
$256
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0