Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.23% first-year return on $35,280 initial cash invested.
-8.23%
Cash On Cash
5.06%
Cap Rate
0.79
DSCR
$1,001
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,001 income − $1,243 expenses = $242 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,280
Downpayment
20%
$33,600
Closing costs
1%
$1,680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,001
Total Expenses
$1,243
Mortgage P&I
90%
$901
Property Taxes
2%
$23
Home Insurance
6%
$59
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0