Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.19% first-year return on $30,156 initial cash invested.
-1.19%
Cash On Cash
6.74%
Cap Rate
1.04
DSCR
$1,179
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,179 income − $1,209 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,156
Downpayment
20%
$28,720
Closing costs
1%
$1,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,179
Total Expenses
$1,209
Mortgage P&I
66%
$777
Property Taxes
6%
$76
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0