Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.04% first-year return on $27,993 initial cash invested.
-6.04%
Cash On Cash
5.82%
Cap Rate
0.89
DSCR
$1,201
Rent
-$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,201 income − $1,342 expenses = $141 out of pocket
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,993
Downpayment
20%
$26,660
Closing costs
1%
$1,333
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,201
Total Expenses
$1,342
Mortgage P&I
61%
$727
Property Taxes
4%
$53
Home Insurance
4%
$48
HOA
17%
$202
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0