Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.66% first-year return on $27,279 initial cash invested.
-0.66%
Cash On Cash
6.88%
Cap Rate
1.05
DSCR
$1,067
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,067 income − $1,082 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,067
Total Expenses
$1,082
Mortgage P&I
66%
$707
Property Taxes
5%
$52
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0