Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.7% first-year return on $30,786 initial cash invested.
-3.7%
Cash On Cash
5.81%
Cap Rate
0.94
DSCR
$1,027
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,027 income − $1,122 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$147k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,786
Downpayment
20%
$29,320
Closing costs
1%
$1,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,027
Total Expenses
$1,122
Mortgage P&I
73%
$754
Property Taxes
5%
$49
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0