Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.38% first-year return on $32,340 initial cash invested.
-5.38%
Cash On Cash
5.63%
Cap Rate
0.88
DSCR
$994
Rent
-$145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$994 income − $1,139 expenses = $145 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,340
Downpayment
20%
$30,800
Closing costs
1%
$1,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$994
Total Expenses
$1,139
Mortgage P&I
82%
$817
Property Taxes
1%
$9
Home Insurance
5%
$54
HOA
0%
$0
Property Management
10%
$99
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0