Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.2% first-year return on $35,511 initial cash invested.
-2.2%
Cash On Cash
6.46%
Cap Rate
1
DSCR
$1,349
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,349 income − $1,414 expenses = $65 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,511
Downpayment
20%
$33,820
Closing costs
1%
$1,691
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,349
Total Expenses
$1,414
Mortgage P&I
67%
$908
Property Taxes
7%
$98
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0