Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.85% first-year return on $35,196 initial cash invested.
-3.85%
Cash On Cash
5.78%
Cap Rate
0.94
DSCR
$1,219
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,219 income − $1,332 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,196
Downpayment
20%
$33,520
Closing costs
1%
$1,676
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,219
Total Expenses
$1,332
Mortgage P&I
70%
$859
Property Taxes
8%
$98
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0