Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.34% first-year return on $29,778 initial cash invested.
-8.34%
Cash On Cash
5.3%
Cap Rate
0.8
DSCR
$1,076
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,076 income − $1,283 expenses = $207 out of pocket
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,778
Downpayment
20%
$28,360
Closing costs
1%
$1,418
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,076
Total Expenses
$1,283
Mortgage P&I
72%
$779
Property Taxes
16%
$176
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0