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 $35,553 initial cash invested.
-4.35%
Cash On Cash
6.06%
Cap Rate
0.94
DSCR
$1,478
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,478 income − $1,607 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,553
Downpayment
20%
$33,860
Closing costs
1%
$1,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,478
Total Expenses
$1,607
Mortgage P&I
62%
$910
Property Taxes
17%
$249
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0