Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.04% first-year return on $29,400 initial cash invested.
-6.04%
Cash On Cash
5.56%
Cap Rate
0.87
DSCR
$1,009
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,009 income − $1,157 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,009
Total Expenses
$1,157
Mortgage P&I
74%
$747
Property Taxes
10%
$99
Home Insurance
5%
$49
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0