Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.16% first-year return on $28,350 initial cash invested.
-5.16%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$926
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$926 income − $1,048 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$926
Total Expenses
$1,048
Mortgage P&I
74%
$683
Property Taxes
8%
$77
Home Insurance
5%
$47
HOA
0%
$0
Property Management
10%
$93
CapEx
5%
$46
Vacancy
6%
$56
Maintenance
5%
$46
Other
0%
$0