Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.57% first-year return on $33,201 initial cash invested.
-2.57%
Cash On Cash
5.95%
Cap Rate
1
DSCR
$1,373
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,373 income − $1,444 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,201
Downpayment
20%
$31,620
Closing costs
1%
$1,581
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,373
Total Expenses
$1,444
Mortgage P&I
57%
$786
Property Taxes
15%
$207
Home Insurance
7%
$94
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0