Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.97% first-year return on $32,613 initial cash invested.
-3.97%
Cash On Cash
6.19%
Cap Rate
0.95
DSCR
$1,324
Rent
-$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,324 income − $1,432 expenses = $108 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,613
Downpayment
20%
$31,060
Closing costs
1%
$1,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,324
Total Expenses
$1,432
Mortgage P&I
64%
$843
Property Taxes
15%
$194
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0