Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.35% first-year return on $28,413 initial cash invested.
-1.35%
Cash On Cash
6.63%
Cap Rate
1.04
DSCR
$1,199
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,199 income − $1,231 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,413
Downpayment
20%
$27,060
Closing costs
1%
$1,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,199
Total Expenses
$1,231
Mortgage P&I
60%
$720
Property Taxes
13%
$150
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0