Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.69% first-year return on $32,235 initial cash invested.
-3.69%
Cash On Cash
6.22%
Cap Rate
0.97
DSCR
$1,505
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,505 income − $1,604 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,235
Downpayment
20%
$30,700
Closing costs
1%
$1,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,505
Total Expenses
$1,604
Mortgage P&I
54%
$820
Property Taxes
23%
$340
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0