Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.56% first-year return on $30,450 initial cash invested.
-5.56%
Cash On Cash
5.81%
Cap Rate
0.89
DSCR
$1,048
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,048 income − $1,189 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,048
Total Expenses
$1,189
Mortgage P&I
75%
$791
Property Taxes
7%
$75
Home Insurance
5%
$51
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0