Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.35% first-year return on $33,915 initial cash invested.
-4.35%
Cash On Cash
6.1%
Cap Rate
0.93
DSCR
$1,252
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,252 income − $1,375 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,915
Downpayment
20%
$32,300
Closing costs
1%
$1,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,252
Total Expenses
$1,375
Mortgage P&I
70%
$881
Property Taxes
9%
$110
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0