Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.38% first-year return on $32,046 initial cash invested.
-4.38%
Cash On Cash
5.84%
Cap Rate
0.93
DSCR
$1,196
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,196 income − $1,313 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,046
Downpayment
20%
$30,520
Closing costs
1%
$1,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,196
Total Expenses
$1,313
Mortgage P&I
67%
$800
Property Taxes
12%
$146
Home Insurance
5%
$55
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0