Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.6% first-year return on $32,928 initial cash invested.
-1.6%
Cash On Cash
6.67%
Cap Rate
1.02
DSCR
$1,279
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,279 income − $1,323 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,928
Downpayment
20%
$31,360
Closing costs
1%
$1,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,279
Total Expenses
$1,323
Mortgage P&I
67%
$851
Property Taxes
7%
$87
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0