Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.43% first-year return on $35,490 initial cash invested.
-2.43%
Cash On Cash
6.58%
Cap Rate
1.01
DSCR
$1,538
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $1,610 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,538
Total Expenses
$1,610
Mortgage P&I
60%
$922
Property Taxes
15%
$229
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0