Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.08% first-year return on $34,419 initial cash invested.
-4.08%
Cash On Cash
6.07%
Cap Rate
0.94
DSCR
$1,259
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,259 income − $1,376 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,419
Downpayment
20%
$32,780
Closing costs
1%
$1,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,259
Total Expenses
$1,376
Mortgage P&I
70%
$883
Property Taxes
7%
$91
Home Insurance
6%
$74
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0