Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.58% first-year return on $28,119 initial cash invested.
-3.58%
Cash On Cash
6.2%
Cap Rate
0.97
DSCR
$1,184
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,184 income − $1,268 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,119
Downpayment
20%
$26,780
Closing costs
1%
$1,339
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,184
Total Expenses
$1,268
Mortgage P&I
61%
$717
Property Taxes
16%
$194
Home Insurance
4%
$50
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0