Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.08% first-year return on $35,217 initial cash invested.
-8.08%
Cash On Cash
5.3%
Cap Rate
0.81
DSCR
$1,365
Rent
-$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,365 income − $1,602 expenses = $237 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,217
Downpayment
20%
$33,540
Closing costs
1%
$1,677
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,365
Total Expenses
$1,602
Mortgage P&I
67%
$910
Property Taxes
20%
$278
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0