Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.48% first-year return on $34,881 initial cash invested.
-2.48%
Cash On Cash
6.37%
Cap Rate
0.99
DSCR
$1,340
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,340 income − $1,412 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,881
Downpayment
20%
$33,220
Closing costs
1%
$1,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,412
Mortgage P&I
66%
$887
Property Taxes
9%
$118
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0