Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.58% first-year return on $29,652 initial cash invested.
-5.58%
Cash On Cash
5.68%
Cap Rate
0.89
DSCR
$1,137
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,137 income − $1,275 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,652
Downpayment
20%
$28,240
Closing costs
1%
$1,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,137
Total Expenses
$1,275
Mortgage P&I
66%
$749
Property Taxes
16%
$178
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0