Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.29% first-year return on $32,802 initial cash invested.
-6.29%
Cash On Cash
5.68%
Cap Rate
0.87
DSCR
$1,188
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,188 income − $1,360 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,802
Downpayment
20%
$31,240
Closing costs
1%
$1,562
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,188
Total Expenses
$1,360
Mortgage P&I
72%
$852
Property Taxes
11%
$134
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0