Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.51% first-year return on $33,012 initial cash invested.
-0.51%
Cash On Cash
6.85%
Cap Rate
1.06
DSCR
$1,309
Rent
-$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,309 income − $1,323 expenses = $14 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,012
Downpayment
20%
$31,440
Closing costs
1%
$1,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,309
Total Expenses
$1,323
Mortgage P&I
65%
$847
Property Taxes
6%
$80
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$79
Maintenance
5%
$65
Other
0%
$0