Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.2% first-year return on $33,132 initial cash invested.
-1.2%
Cash On Cash
6.94%
Cap Rate
1.04
DSCR
$1,376
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,376 income − $1,409 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,132
Downpayment
20%
$31,554
Closing costs
1%
$1,578
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,376
Total Expenses
$1,409
Mortgage P&I
64%
$877
Property Taxes
9%
$118
Home Insurance
4%
$55
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0