Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.22% first-year return on $31,857 initial cash invested.
-4.22%
Cash On Cash
5.71%
Cap Rate
0.93
DSCR
$1,140
Rent
-$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,140 income − $1,252 expenses = $112 out of pocket
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,857
Downpayment
20%
$30,340
Closing costs
1%
$1,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,140
Total Expenses
$1,252
Mortgage P&I
68%
$777
Property Taxes
11%
$125
Home Insurance
5%
$54
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0