Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.1% first-year return on $28,602 initial cash invested.
-3.1%
Cash On Cash
6.72%
Cap Rate
0.98
DSCR
$1,228
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,228 income − $1,302 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,602
Downpayment
20%
$27,240
Closing costs
1%
$1,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,228
Total Expenses
$1,302
Mortgage P&I
63%
$776
Property Taxes
14%
$169
Home Insurance
3%
$38
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0