Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.18% first-year return on $35,091 initial cash invested.
-7.18%
Cash On Cash
5.56%
Cap Rate
0.84
DSCR
$1,225
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,225 income − $1,435 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,091
Downpayment
20%
$33,420
Closing costs
1%
$1,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,225
Total Expenses
$1,435
Mortgage P&I
75%
$923
Property Taxes
11%
$131
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0