Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.29% first-year return on $35,364 initial cash invested.
-1.29%
Cash On Cash
6.51%
Cap Rate
1.04
DSCR
$1,432
Rent
-$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,432 income − $1,470 expenses = $38 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,364
Downpayment
20%
$33,680
Closing costs
1%
$1,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,432
Total Expenses
$1,470
Mortgage P&I
61%
$879
Property Taxes
9%
$134
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0