Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.59% first-year return on $29,421 initial cash invested.
-3.59%
Cash On Cash
6.29%
Cap Rate
0.97
DSCR
$1,242
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,242 income − $1,330 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,421
Downpayment
20%
$28,020
Closing costs
1%
$1,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,242
Total Expenses
$1,330
Mortgage P&I
61%
$760
Property Taxes
16%
$198
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0