Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.43% first-year return on $30,786 initial cash invested.
-0.43%
Cash On Cash
6.57%
Cap Rate
1.06
DSCR
$1,137
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,137 income − $1,148 expenses = $11 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
$1,137
Total Expenses
$1,148
Mortgage P&I
67%
$757
Property Taxes
4%
$43
Home Insurance
5%
$52
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0