Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.33% first-year return on $29,925 initial cash invested.
-3.33%
Cash On Cash
6.25%
Cap Rate
0.97
DSCR
$1,143
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,143 income − $1,226 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,925
Downpayment
20%
$28,500
Closing costs
1%
$1,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,143
Total Expenses
$1,226
Mortgage P&I
67%
$768
Property Taxes
10%
$111
Home Insurance
4%
$50
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0