Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.43% first-year return on $27,951 initial cash invested.
-3.43%
Cash On Cash
6.01%
Cap Rate
0.96
DSCR
$1,045
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,045 income − $1,125 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,951
Downpayment
20%
$26,620
Closing costs
1%
$1,331
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,045
Total Expenses
$1,125
Mortgage P&I
67%
$695
Property Taxes
11%
$112
Home Insurance
5%
$47
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0