Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.49% first-year return on $32,277 initial cash invested.
-1.49%
Cash On Cash
6.51%
Cap Rate
1.04
DSCR
$1,395
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,395 income − $1,435 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,277
Downpayment
20%
$30,740
Closing costs
1%
$1,537
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,395
Total Expenses
$1,435
Mortgage P&I
58%
$804
Property Taxes
13%
$187
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0