Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.05% first-year return on $35,490 initial cash invested.
-8.05%
Cash On Cash
5.35%
Cap Rate
0.81
DSCR
$1,142
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,142 income − $1,380 expenses = $238 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,142
Total Expenses
$1,380
Mortgage P&I
82%
$934
Property Taxes
8%
$90
Home Insurance
5%
$59
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0