Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.67% first-year return on $34,293 initial cash invested.
-5.67%
Cash On Cash
5.8%
Cap Rate
0.89
DSCR
$1,234
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,234 income − $1,396 expenses = $162 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,293
Downpayment
20%
$32,660
Closing costs
1%
$1,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,234
Total Expenses
$1,396
Mortgage P&I
72%
$889
Property Taxes
10%
$126
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0