Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.07% first-year return on $29,379 initial cash invested.
-7.07%
Cash On Cash
5.06%
Cap Rate
0.82
DSCR
$864
Rent
-$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$864 income − $1,037 expenses = $173 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$864
Total Expenses
$1,037
Mortgage P&I
83%
$720
Property Taxes
5%
$44
Home Insurance
6%
$49
HOA
0%
$0
Property Management
10%
$86
CapEx
5%
$43
Vacancy
6%
$52
Maintenance
5%
$43
Other
0%
$0