Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.53% first-year return on $30,156 initial cash invested.
-5.53%
Cash On Cash
5.58%
Cap Rate
0.88
DSCR
$1,047
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,047 income − $1,186 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,156
Downpayment
20%
$28,720
Closing costs
1%
$1,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,047
Total Expenses
$1,186
Mortgage P&I
72%
$755
Property Taxes
5%
$57
Home Insurance
10%
$102
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0