Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.31% first-year return on $32,949 initial cash invested.
-10.31%
Cash On Cash
4.76%
Cap Rate
0.73
DSCR
$1,025
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,025 income − $1,308 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,949
Downpayment
20%
$31,380
Closing costs
1%
$1,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,025
Total Expenses
$1,308
Mortgage P&I
83%
$854
Property Taxes
13%
$132
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0