Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.39% first-year return on $33,096 initial cash invested.
-4.39%
Cash On Cash
6.14%
Cap Rate
0.93
DSCR
$1,197
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,197 income − $1,318 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,096
Downpayment
20%
$31,520
Closing costs
1%
$1,576
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,197
Total Expenses
$1,318
Mortgage P&I
73%
$868
Property Taxes
7%
$82
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0