Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.64% first-year return on $33,600 initial cash invested.
-3.64%
Cash On Cash
6.52%
Cap Rate
0.96
DSCR
$1,370
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,370 income − $1,472 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,370
Total Expenses
$1,472
Mortgage P&I
66%
$904
Property Taxes
11%
$157
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0