Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.74% first-year return on $32,403 initial cash invested.
-6.74%
Cash On Cash
5.62%
Cap Rate
0.85
DSCR
$1,091
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,091 income − $1,273 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,403
Downpayment
20%
$30,860
Closing costs
1%
$1,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,091
Total Expenses
$1,273
Mortgage P&I
78%
$849
Property Taxes
7%
$79
Home Insurance
6%
$61
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$65
Maintenance
5%
$55
Other
0%
$0