Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.79% first-year return on $30,450 initial cash invested.
-0.79%
Cash On Cash
6.84%
Cap Rate
1.06
DSCR
$1,289
Rent
-$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,289 income − $1,309 expenses = $20 out of pocket
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,289
Total Expenses
$1,309
Mortgage P&I
61%
$782
Property Taxes
11%
$142
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0