Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.82% first-year return on $30,135 initial cash invested.
-12.82%
Cash On Cash
4.14%
Cap Rate
0.65
DSCR
$1,029
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,029 income − $1,351 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,135
Downpayment
20%
$28,700
Closing costs
1%
$1,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,029
Total Expenses
$1,351
Mortgage P&I
74%
$766
Property Taxes
25%
$257
Home Insurance
6%
$61
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0