Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.83% first-year return on $33,075 initial cash invested.
-0.83%
Cash On Cash
6.63%
Cap Rate
1.04
DSCR
$1,192
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,192 income − $1,215 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,075
Downpayment
20%
$31,500
Closing costs
1%
$1,575
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,192
Total Expenses
$1,215
Mortgage P&I
70%
$833
Property Taxes
1%
$16
Home Insurance
5%
$55
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0