Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.83% first-year return on $27,930 initial cash invested.
-13.83%
Cash On Cash
3.92%
Cap Rate
0.62
DSCR
$1,063
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,063 income − $1,385 expenses = $322 out of pocket
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,930
Downpayment
20%
$26,600
Closing costs
1%
$1,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,063
Total Expenses
$1,385
Mortgage P&I
66%
$703
Property Taxes
31%
$332
Home Insurance
7%
$74
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0