Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.03% first-year return on $35,028 initial cash invested.
-1.03%
Cash On Cash
6.6%
Cap Rate
1.05
DSCR
$1,464
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,028
Downpayment
20%
$33,360
Closing costs
1%
$1,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,464
Total Expenses
$1,494
Mortgage P&I
60%
$875
Property Taxes
12%
$179
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0