Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.08% first-year return on $29,883 initial cash invested.
-1.08%
Cash On Cash
6.67%
Cap Rate
1.05
DSCR
$1,232
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,232 income − $1,259 expenses = $27 out of pocket
Investment Breakdown
|
Purchase Price
$142k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,883
Downpayment
20%
$28,460
Closing costs
1%
$1,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,232
Total Expenses
$1,259
Mortgage P&I
61%
$756
Property Taxes
9%
$114
Home Insurance
6%
$68
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0