Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.31% first-year return on $32,466 initial cash invested.
-12.31%
Cash On Cash
4.37%
Cap Rate
0.67
DSCR
$1,045
Rent
-$333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,045 income − $1,378 expenses = $333 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,466
Downpayment
20%
$30,920
Closing costs
1%
$1,546
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,045
Total Expenses
$1,378
Mortgage P&I
81%
$844
Property Taxes
20%
$211
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0