Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.3% first-year return on $35,490 initial cash invested.
-7.3%
Cash On Cash
5.03%
Cap Rate
0.81
DSCR
$1,084
Rent
-$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,084 income − $1,300 expenses = $216 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,084
Total Expenses
$1,300
Mortgage P&I
80%
$871
Property Taxes
4%
$38
Home Insurance
10%
$110
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0