Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.14% first-year return on $33,747 initial cash invested.
-0.14%
Cash On Cash
6.67%
Cap Rate
1.08
DSCR
$1,422
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,747
Downpayment
20%
$32,140
Closing costs
1%
$1,607
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,422
Total Expenses
$1,426
Mortgage P&I
58%
$826
Property Taxes
12%
$173
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0