Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.18% first-year return on $32,550 initial cash invested.
-1.18%
Cash On Cash
6.72%
Cap Rate
1.05
DSCR
$1,469
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,469 income − $1,501 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,469
Total Expenses
$1,501
Mortgage P&I
56%
$827
Property Taxes
16%
$239
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0