Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.63% first-year return on $29,379 initial cash invested.
-1.63%
Cash On Cash
6.64%
Cap Rate
1.03
DSCR
$1,201
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,201 income − $1,241 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,201
Total Expenses
$1,241
Mortgage P&I
63%
$754
Property Taxes
10%
$126
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0