Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.44% first-year return on $35,028 initial cash invested.
-1.44%
Cash On Cash
6.51%
Cap Rate
1.04
DSCR
$1,471
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,471 income − $1,513 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,028
Downpayment
20%
$33,360
Closing costs
1%
$1,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,471
Total Expenses
$1,513
Mortgage P&I
59%
$873
Property Taxes
10%
$147
Home Insurance
4%
$60
HOA
3%
$50
Property Management
10%
$147
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0