Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.61% first-year return on $33,600 initial cash invested.
-6.61%
Cash On Cash
5.48%
Cap Rate
0.85
DSCR
$1,075
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,075 income − $1,260 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,075
Total Expenses
$1,260
Mortgage P&I
80%
$862
Property Taxes
6%
$62
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0