Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.32% first-year return on $30,051 initial cash invested.
-0.32%
Cash On Cash
6.67%
Cap Rate
1.09
DSCR
$1,510
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $1,518 expenses = $8 out of pocket
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,051
Downpayment
20%
$28,620
Closing costs
1%
$1,431
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,518
Mortgage P&I
48%
$727
Property Taxes
23%
$345
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0