Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.1% first-year return on $32,529 initial cash invested.
-12.1%
Cash On Cash
4.04%
Cap Rate
0.65
DSCR
$862
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$862 income − $1,190 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,529
Downpayment
20%
$30,980
Closing costs
1%
$1,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$862
Total Expenses
$1,190
Mortgage P&I
94%
$806
Property Taxes
12%
$106
Home Insurance
6%
$54
HOA
0%
$0
Property Management
10%
$86
CapEx
5%
$43
Vacancy
6%
$52
Maintenance
5%
$43
Other
0%
$0