Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.82% first-year return on $34,209 initial cash invested.
-3.82%
Cash On Cash
6.31%
Cap Rate
0.96
DSCR
$1,531
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,531 income − $1,640 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,531
Total Expenses
$1,640
Mortgage P&I
58%
$889
Property Taxes
19%
$292
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0