Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.53% first-year return on $35,238 initial cash invested.
-1.53%
Cash On Cash
6.63%
Cap Rate
1.03
DSCR
$1,425
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,425 income − $1,470 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,238
Downpayment
20%
$33,560
Closing costs
1%
$1,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,425
Total Expenses
$1,470
Mortgage P&I
63%
$901
Property Taxes
10%
$139
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0