Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.57% first-year return on $33,579 initial cash invested.
-1.57%
Cash On Cash
6.7%
Cap Rate
1.02
DSCR
$1,278
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,278 income − $1,322 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,278
Total Expenses
$1,322
Mortgage P&I
68%
$873
Property Taxes
5%
$60
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0