Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.13% first-year return on $28,560 initial cash invested.
-0.13%
Cash On Cash
7.09%
Cap Rate
1.1
DSCR
$1,503
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,503 income − $1,506 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,560
Downpayment
20%
$27,200
Closing costs
1%
$1,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,503
Total Expenses
$1,506
Mortgage P&I
49%
$732
Property Taxes
22%
$336
Home Insurance
3%
$48
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0