Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.71% first-year return on $33,598 initial cash invested.
-3.71%
Cash On Cash
6.04%
Cap Rate
0.96
DSCR
$1,465
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,465 income − $1,569 expenses = $104 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,598
Downpayment
20%
$31,998
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,465
Total Expenses
$1,569
Mortgage P&I
57%
$836
Property Taxes
20%
$297
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0