Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.52% first-year return on $30,975 initial cash invested.
-2.52%
Cash On Cash
6.56%
Cap Rate
1
DSCR
$1,303
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,303 income − $1,368 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$148k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,975
Downpayment
20%
$29,500
Closing costs
1%
$1,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,303
Total Expenses
$1,368
Mortgage P&I
62%
$806
Property Taxes
13%
$172
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0