Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.53% first-year return on $33,663 initial cash invested.
-2.53%
Cash On Cash
6.43%
Cap Rate
0.99
DSCR
$1,242
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,242 income − $1,313 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,663
Downpayment
20%
$32,060
Closing costs
1%
$1,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,242
Total Expenses
$1,313
Mortgage P&I
70%
$868
Property Taxes
5%
$66
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0