Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.25% first-year return on $29,379 initial cash invested.
-8.25%
Cash On Cash
5.21%
Cap Rate
0.8
DSCR
$914
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$914 income − $1,116 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$914
Total Expenses
$1,116
Mortgage P&I
83%
$763
Property Taxes
7%
$66
Home Insurance
5%
$49
HOA
0%
$0
Property Management
10%
$91
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0