Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.49% first-year return on $35,049 initial cash invested.
-8.49%
Cash On Cash
5%
Cap Rate
0.78
DSCR
$1,107
Rent
-$248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,107 income − $1,355 expenses = $248 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,049
Downpayment
20%
$33,380
Closing costs
1%
$1,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,107
Total Expenses
$1,355
Mortgage P&I
80%
$888
Property Taxes
10%
$110
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0