Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.9% first-year return on $35,154 initial cash invested.
-2.9%
Cash On Cash
6.36%
Cap Rate
0.98
DSCR
$1,305
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,305 income − $1,390 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,154
Downpayment
20%
$33,480
Closing costs
1%
$1,674
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,305
Total Expenses
$1,390
Mortgage P&I
70%
$907
Property Taxes
7%
$93
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0