Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.15% first-year return on $35,049 initial cash invested.
-3.15%
Cash On Cash
6.28%
Cap Rate
0.97
DSCR
$1,329
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,329 income − $1,421 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,049
Downpayment
20%
$33,380
Closing costs
1%
$1,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,329
Total Expenses
$1,421
Mortgage P&I
68%
$900
Property Taxes
9%
$116
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0