Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.35% first-year return on $30,660 initial cash invested.
-0.35%
Cash On Cash
6.67%
Cap Rate
1.06
DSCR
$1,106
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,106 income − $1,115 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$146k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,660
Downpayment
20%
$29,200
Closing costs
1%
$1,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,106
Total Expenses
$1,115
Mortgage P&I
69%
$765
Property Taxes
1%
$12
Home Insurance
5%
$51
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0