Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.47% first-year return on $34,209 initial cash invested.
-5.47%
Cash On Cash
5.62%
Cap Rate
0.88
DSCR
$1,120
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,120 income − $1,276 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,209
Downpayment
20%
$32,580
Closing costs
1%
$1,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,120
Total Expenses
$1,276
Mortgage P&I
77%
$863
Property Taxes
6%
$63
Home Insurance
5%
$59
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0