Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $33,810 initial cash invested.
-12.28%
Cash On Cash
4.48%
Cap Rate
0.68
DSCR
$1,368
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,368 income − $1,714 expenses = $346 out of pocket
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,810
Downpayment
20%
$32,200
Closing costs
1%
$1,610
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,368
Total Expenses
$1,714
Mortgage P&I
64%
$879
Property Taxes
31%
$419
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0