Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3% first-year return on $30,387 initial cash invested.
-3%
Cash On Cash
5.78%
Cap Rate
0.97
DSCR
$1,115
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,115 income − $1,191 expenses = $76 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,387
Downpayment
20%
$28,940
Closing costs
1%
$1,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,115
Total Expenses
$1,191
Mortgage P&I
64%
$717
Property Taxes
12%
$134
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0