Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.37% first-year return on $35,070 initial cash invested.
-18.37%
Cash On Cash
2.93%
Cap Rate
0.46
DSCR
$986
Rent
-$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,070
Downpayment
20%
$33,400
Closing costs
1%
$1,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$986
Total Expenses
$1,523
Mortgage P&I
91%
$896
Property Taxes
32%
$313
Home Insurance
6%
$58
HOA
0%
$0
Property Management
10%
$99
CapEx
5%
$49
Vacancy
6%
$59
Maintenance
5%
$49
Other
0%
$0