Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.94% first-year return on $32,298 initial cash invested.
-3.94%
Cash On Cash
6.23%
Cap Rate
0.96
DSCR
$1,511
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,511 income − $1,617 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,298
Downpayment
20%
$30,760
Closing costs
1%
$1,538
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,511
Total Expenses
$1,617
Mortgage P&I
55%
$829
Property Taxes
18%
$275
Home Insurance
8%
$119
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0