Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.12% first-year return on $28,917 initial cash invested.
-2.12%
Cash On Cash
6.48%
Cap Rate
1.01
DSCR
$1,129
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,129 income − $1,180 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$138k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,917
Downpayment
20%
$27,540
Closing costs
1%
$1,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,129
Total Expenses
$1,180
Mortgage P&I
65%
$739
Property Taxes
9%
$99
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0