Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.68% first-year return on $30,345 initial cash invested.
-10.68%
Cash On Cash
4.73%
Cap Rate
0.72
DSCR
$1,012
Rent
-$270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,012 income − $1,282 expenses = $270 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,345
Downpayment
20%
$28,900
Closing costs
1%
$1,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,012
Total Expenses
$1,282
Mortgage P&I
78%
$789
Property Taxes
17%
$177
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0