Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.05% first-year return on $27,300 initial cash invested.
-1.05%
Cash On Cash
6.76%
Cap Rate
1.04
DSCR
$1,098
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,098 income − $1,122 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,098
Total Expenses
$1,122
Mortgage P&I
64%
$701
Property Taxes
8%
$89
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0