Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.42% first-year return on $28,329 initial cash invested.
-0.42%
Cash On Cash
6.85%
Cap Rate
1.06
DSCR
$1,069
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,069 income − $1,079 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,329
Downpayment
20%
$26,980
Closing costs
1%
$1,349
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,069
Total Expenses
$1,079
Mortgage P&I
68%
$727
Property Taxes
3%
$28
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0