Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.92% first-year return on $30,912 initial cash invested.
-3.92%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$1,223
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,223 income − $1,324 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,912
Downpayment
20%
$29,440
Closing costs
1%
$1,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,223
Total Expenses
$1,324
Mortgage P&I
61%
$747
Property Taxes
19%
$228
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0