Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.27% first-year return on $34,398 initial cash invested.
-2.27%
Cash On Cash
6.57%
Cap Rate
1.02
DSCR
$1,677
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,742 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,398
Downpayment
20%
$32,760
Closing costs
1%
$1,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$1,742
Mortgage P&I
52%
$878
Property Taxes
18%
$309
Home Insurance
4%
$60
HOA
3%
$58
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0