Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.21% first-year return on $29,190 initial cash invested.
-3.21%
Cash On Cash
6.33%
Cap Rate
0.97
DSCR
$1,084
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,084 income − $1,162 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$139k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,190
Downpayment
20%
$27,800
Closing costs
1%
$1,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,084
Total Expenses
$1,162
Mortgage P&I
70%
$757
Property Taxes
7%
$75
Home Insurance
5%
$49
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0