Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.43% first-year return on $33,012 initial cash invested.
-8.43%
Cash On Cash
4.92%
Cap Rate
0.78
DSCR
$1,017
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,017 income − $1,249 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,012
Downpayment
20%
$31,440
Closing costs
1%
$1,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,017
Total Expenses
$1,249
Mortgage P&I
81%
$826
Property Taxes
12%
$124
Home Insurance
3%
$34
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0