Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $31,920 initial cash invested.
-17.03%
Cash On Cash
2.91%
Cap Rate
0.47
DSCR
$726
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$726 income − $1,179 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,920
Downpayment
20%
$30,400
Closing costs
1%
$1,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$726
Total Expenses
$1,179
Mortgage P&I
108%
$785
Property Taxes
21%
$151
Home Insurance
7%
$54
HOA
0%
$0
Property Management
10%
$73
CapEx
5%
$36
Vacancy
6%
$44
Maintenance
5%
$36
Other
0%
$0