Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.26% first-year return on $32,970 initial cash invested.
-4.26%
Cash On Cash
5.95%
Cap Rate
0.93
DSCR
$1,110
Rent
-$117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,110 income − $1,227 expenses = $117 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,970
Downpayment
20%
$31,400
Closing costs
1%
$1,570
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,110
Total Expenses
$1,227
Mortgage P&I
76%
$839
Property Taxes
4%
$43
Home Insurance
5%
$55
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0