Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected 0% first-year return on $28,539 initial cash invested.
0%
Cash On Cash
6.98%
Cap Rate
1.1
DSCR
$1,448
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,448 income − $1,448 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,448
Total Expenses
$1,448
Mortgage P&I
50%
$719
Property Taxes
21%
$305
Home Insurance
3%
$48
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0