Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.73% first-year return on $35,490 initial cash invested.
-11.73%
Cash On Cash
4.18%
Cap Rate
0.66
DSCR
$1,008
Rent
-$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,008 income − $1,355 expenses = $347 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,008
Total Expenses
$1,355
Mortgage P&I
88%
$885
Property Taxes
15%
$150
Home Insurance
6%
$59
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0