Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.49% first-year return on $33,201 initial cash invested.
-5.49%
Cash On Cash
5.86%
Cap Rate
0.9
DSCR
$1,320
Rent
-$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,320 income − $1,472 expenses = $152 out of pocket
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,201
Downpayment
20%
$31,620
Closing costs
1%
$1,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,320
Total Expenses
$1,472
Mortgage P&I
65%
$858
Property Taxes
16%
$215
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0