Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.07% first-year return on $29,505 initial cash invested.
-4.07%
Cash On Cash
6.09%
Cap Rate
0.95
DSCR
$1,300
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,300 income − $1,400 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,400
Mortgage P&I
58%
$748
Property Taxes
20%
$265
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0