Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.24% first-year return on $35,553 initial cash invested.
-19.24%
Cash On Cash
3.34%
Cap Rate
0.49
DSCR
$1,689
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,689 income − $2,259 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,553
Downpayment
20%
$33,860
Closing costs
1%
$1,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,689
Total Expenses
$2,259
Mortgage P&I
57%
$957
Property Taxes
48%
$804
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0