Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.41% first-year return on $35,532 initial cash invested.
-3.41%
Cash On Cash
6.26%
Cap Rate
0.96
DSCR
$1,205
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,205 income − $1,306 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,532
Downpayment
20%
$33,840
Closing costs
1%
$1,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,205
Total Expenses
$1,306
Mortgage P&I
77%
$923
Property Taxes
1%
$10
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0