Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.15% first-year return on $32,991 initial cash invested.
-0.15%
Cash On Cash
6.78%
Cap Rate
1.07
DSCR
$1,295
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $1,299 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,991
Downpayment
20%
$31,420
Closing costs
1%
$1,571
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,295
Total Expenses
$1,299
Mortgage P&I
64%
$826
Property Taxes
7%
$91
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0