Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.46% first-year return on $33,936 initial cash invested.
-0.46%
Cash On Cash
7.11%
Cap Rate
1.06
DSCR
$1,380
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,380 income − $1,393 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,936
Downpayment
20%
$32,320
Closing costs
1%
$1,616
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$1,393
Mortgage P&I
65%
$902
Property Taxes
3%
$44
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0