Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.91% first-year return on $33,831 initial cash invested.
-7.91%
Cash On Cash
5.29%
Cap Rate
0.82
DSCR
$1,383
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,383 income − $1,606 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,383
Total Expenses
$1,606
Mortgage P&I
62%
$864
Property Taxes
24%
$325
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0