Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.65% first-year return on $32,550 initial cash invested.
-4.65%
Cash On Cash
6.15%
Cap Rate
0.93
DSCR
$1,276
Rent
-$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,276 income − $1,402 expenses = $126 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,276
Total Expenses
$1,402
Mortgage P&I
67%
$856
Property Taxes
12%
$159
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0