Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.99% first-year return on $31,857 initial cash invested.
-3.99%
Cash On Cash
6%
Cap Rate
0.93
DSCR
$1,059
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,059 income − $1,165 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,857
Downpayment
20%
$30,340
Closing costs
1%
$1,517
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,059
Total Expenses
$1,165
Mortgage P&I
77%
$811
Property Taxes
2%
$24
Home Insurance
5%
$54
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0