Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.75% first-year return on $30,387 initial cash invested.
-3.75%
Cash On Cash
6.16%
Cap Rate
0.98
DSCR
$1,609
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,609 income − $1,704 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,387
Downpayment
20%
$28,940
Closing costs
1%
$1,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,609
Total Expenses
$1,704
Mortgage P&I
47%
$758
Property Taxes
29%
$465
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$80
Vacancy
6%
$97
Maintenance
5%
$80
Other
0%
$0