Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.19% first-year return on $34,335 initial cash invested.
-1.19%
Cash On Cash
6.76%
Cap Rate
1.04
DSCR
$1,331
Rent
-$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,331 income − $1,365 expenses = $34 out of pocket
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,335
Downpayment
20%
$32,700
Closing costs
1%
$1,635
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,331
Total Expenses
$1,365
Mortgage P&I
67%
$888
Property Taxes
5%
$72
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0