Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.25% first-year return on $32,760 initial cash invested.
-1.25%
Cash On Cash
6.95%
Cap Rate
1.04
DSCR
$1,378
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,378 income − $1,412 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,760
Downpayment
20%
$31,200
Closing costs
1%
$1,560
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,378
Total Expenses
$1,412
Mortgage P&I
63%
$869
Property Taxes
9%
$128
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0