Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.16% first-year return on $30,345 initial cash invested.
-0.16%
Cash On Cash
7.09%
Cap Rate
1.08
DSCR
$1,300
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,300 income − $1,304 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,345
Downpayment
20%
$28,900
Closing costs
1%
$1,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,304
Mortgage P&I
61%
$793
Property Taxes
9%
$122
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0