Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.15% first-year return on $33,558 initial cash invested.
-4.15%
Cash On Cash
6.16%
Cap Rate
0.94
DSCR
$1,272
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,272 income − $1,388 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,558
Downpayment
20%
$31,960
Closing costs
1%
$1,598
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,272
Total Expenses
$1,388
Mortgage P&I
69%
$872
Property Taxes
9%
$115
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0