Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.3% first-year return on $29,505 initial cash invested.
-1.3%
Cash On Cash
7.07%
Cap Rate
1.04
DSCR
$1,343
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,343 income − $1,375 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$141k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,505
Downpayment
20%
$28,100
Closing costs
1%
$1,405
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,343
Total Expenses
$1,375
Mortgage P&I
59%
$793
Property Taxes
14%
$184
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0