Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.24% first-year return on $30,513 initial cash invested.
-7.24%
Cash On Cash
5.55%
Cap Rate
0.84
DSCR
$1,143
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,143 income − $1,327 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,513
Downpayment
20%
$29,060
Closing costs
1%
$1,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,143
Total Expenses
$1,327
Mortgage P&I
70%
$799
Property Taxes
16%
$179
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0