Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.39% first-year return on $32,193 initial cash invested.
-2.39%
Cash On Cash
6.43%
Cap Rate
1.01
DSCR
$1,390
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,390 income − $1,454 expenses = $64 out of pocket
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,193
Downpayment
20%
$30,660
Closing costs
1%
$1,533
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,454
Mortgage P&I
59%
$815
Property Taxes
14%
$194
Home Insurance
4%
$54
HOA
2%
$29
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0