Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.28% first-year return on $35,133 initial cash invested.
-6.28%
Cash On Cash
5.75%
Cap Rate
0.88
DSCR
$1,413
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,413 income − $1,597 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,133
Downpayment
20%
$33,460
Closing costs
1%
$1,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,413
Total Expenses
$1,597
Mortgage P&I
65%
$914
Property Taxes
18%
$256
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0