Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.4% first-year return on $32,550 initial cash invested.
-2.4%
Cash On Cash
6.22%
Cap Rate
1
DSCR
$1,294
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,294 income − $1,359 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,294
Total Expenses
$1,359
Mortgage P&I
62%
$803
Property Taxes
13%
$163
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0