Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.38% first-year return on $29,127 initial cash invested.
-3.38%
Cash On Cash
6.46%
Cap Rate
0.99
DSCR
$1,444
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,444 income − $1,526 expenses = $82 out of pocket
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,127
Downpayment
20%
$27,740
Closing costs
1%
$1,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,444
Total Expenses
$1,526
Mortgage P&I
52%
$757
Property Taxes
24%
$345
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0