Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2% first-year return on $33,579 initial cash invested.
-2%
Cash On Cash
6.29%
Cap Rate
1.01
DSCR
$1,360
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,360 income − $1,416 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,416
Mortgage P&I
61%
$826
Property Taxes
13%
$180
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0