Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.54% first-year return on $30,765 initial cash invested.
-2.54%
Cash On Cash
6.61%
Cap Rate
0.99
DSCR
$1,141
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,141 income − $1,206 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,765
Downpayment
20%
$29,300
Closing costs
1%
$1,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,141
Total Expenses
$1,206
Mortgage P&I
71%
$815
Property Taxes
4%
$43
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0