Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.63% first-year return on $32,130 initial cash invested.
-0.63%
Cash On Cash
6.64%
Cap Rate
1.07
DSCR
$1,381
Rent
-$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,381 income − $1,398 expenses = $17 out of pocket
Investment Breakdown
|
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,130
Downpayment
20%
$30,600
Closing costs
1%
$1,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,381
Total Expenses
$1,398
Mortgage P&I
58%
$795
Property Taxes
14%
$190
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0