Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.41% first-year return on $35,112 initial cash invested.
-0.41%
Cash On Cash
6.7%
Cap Rate
1.07
DSCR
$1,417
Rent
-$12
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,112
Downpayment
20%
$33,440
Closing costs
1%
$1,672
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,417
Total Expenses
$1,429
Mortgage P&I
62%
$875
Property Taxes
9%
$123
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0