Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.29% first-year return on $32,235 initial cash invested.
-6.29%
Cash On Cash
5.61%
Cap Rate
0.87
DSCR
$1,220
Rent
-$169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,220 income − $1,389 expenses = $169 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,235
Downpayment
20%
$30,700
Closing costs
1%
$1,535
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,220
Total Expenses
$1,389
Mortgage P&I
68%
$825
Property Taxes
15%
$186
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0