Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.63% first-year return on $30,492 initial cash invested.
-5.63%
Cash On Cash
6.19%
Cap Rate
0.91
DSCR
$1,322
Rent
-$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,322 income − $1,465 expenses = $143 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,492
Downpayment
20%
$29,040
Closing costs
1%
$1,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,322
Total Expenses
$1,465
Mortgage P&I
62%
$826
Property Taxes
18%
$235
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0