Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.06% first-year return on $35,574 initial cash invested.
-2.06%
Cash On Cash
6.86%
Cap Rate
1.03
DSCR
$1,692
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,692 income − $1,753 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,574
Downpayment
20%
$33,880
Closing costs
1%
$1,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,692
Total Expenses
$1,753
Mortgage P&I
56%
$944
Property Taxes
18%
$302
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0