Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.36% first-year return on $32,424 initial cash invested.
-9.36%
Cash On Cash
5.44%
Cap Rate
0.81
DSCR
$1,705
Rent
-$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,705 income − $1,958 expenses = $253 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,424
Downpayment
20%
$30,880
Closing costs
1%
$1,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,705
Total Expenses
$1,958
Mortgage P&I
51%
$868
Property Taxes
11%
$187
Home Insurance
3%
$47
HOA
24%
$414
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0