Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.28% first-year return on $32,466 initial cash invested.
-7.28%
Cash On Cash
4.94%
Cap Rate
0.82
DSCR
$1,156
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,156 income − $1,353 expenses = $197 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,466
Downpayment
20%
$30,920
Closing costs
1%
$1,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,156
Total Expenses
$1,353
Mortgage P&I
67%
$775
Property Taxes
15%
$175
Home Insurance
9%
$102
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0