Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.89% first-year return on $27,489 initial cash invested.
-15.89%
Cash On Cash
3.57%
Cap Rate
0.54
DSCR
$788
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$788 income − $1,152 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,489
Downpayment
20%
$26,180
Closing costs
1%
$1,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$788
Total Expenses
$1,152
Mortgage P&I
91%
$714
Property Taxes
24%
$187
Home Insurance
6%
$47
HOA
0%
$0
Property Management
10%
$79
CapEx
5%
$39
Vacancy
6%
$47
Maintenance
5%
$39
Other
0%
$0