Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.92% first-year return on $27,762 initial cash invested.
-5.92%
Cash On Cash
5.31%
Cap Rate
0.86
DSCR
$896
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$896 income − $1,033 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,762
Downpayment
20%
$26,440
Closing costs
1%
$1,322
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$896
Total Expenses
$1,033
Mortgage P&I
76%
$677
Property Taxes
8%
$75
Home Insurance
5%
$47
HOA
0%
$0
Property Management
10%
$90
CapEx
5%
$45
Vacancy
6%
$54
Maintenance
5%
$45
Other
0%
$0