Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.25% first-year return on $30,933 initial cash invested.
-2.25%
Cash On Cash
6.39%
Cap Rate
1
DSCR
$1,160
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,160 income − $1,218 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,933
Downpayment
20%
$29,460
Closing costs
1%
$1,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,160
Total Expenses
$1,218
Mortgage P&I
68%
$784
Property Taxes
7%
$78
Home Insurance
5%
$54
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0