Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.59% first-year return on $32,739 initial cash invested.
-3.59%
Cash On Cash
6.27%
Cap Rate
0.95
DSCR
$1,132
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,132 income − $1,230 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,739
Downpayment
20%
$31,180
Closing costs
1%
$1,559
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,132
Total Expenses
$1,230
Mortgage P&I
76%
$855
Property Taxes
2%
$25
Home Insurance
5%
$55
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0