Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.64% first-year return on $27,909 initial cash invested.
-0.64%
Cash On Cash
6.73%
Cap Rate
1.05
DSCR
$1,068
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,068 income − $1,083 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,909
Downpayment
20%
$26,580
Closing costs
1%
$1,329
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,068
Total Expenses
$1,083
Mortgage P&I
66%
$707
Property Taxes
4%
$48
Home Insurance
5%
$51
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0