Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.66% first-year return on $30,933 initial cash invested.
-5.66%
Cash On Cash
5.76%
Cap Rate
0.88
DSCR
$1,070
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,070 income − $1,216 expenses = $146 out of pocket
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,933
Downpayment
20%
$29,460
Closing costs
1%
$1,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,070
Total Expenses
$1,216
Mortgage P&I
75%
$799
Property Taxes
8%
$86
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0