Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.21% first-year return on $29,253 initial cash invested.
-18.21%
Cash On Cash
2.93%
Cap Rate
0.46
DSCR
$883
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$883 income − $1,327 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,253
Downpayment
20%
$27,860
Closing costs
1%
$1,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$883
Total Expenses
$1,327
Mortgage P&I
84%
$740
Property Taxes
33%
$292
Home Insurance
7%
$66
HOA
0%
$0
Property Management
10%
$88
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0