Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.15% first-year return on $34,125 initial cash invested.
-2.15%
Cash On Cash
6.47%
Cap Rate
1.01
DSCR
$1,338
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,338 income − $1,399 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,125
Downpayment
20%
$32,500
Closing costs
1%
$1,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,338
Total Expenses
$1,399
Mortgage P&I
65%
$870
Property Taxes
9%
$122
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0