Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.96% first-year return on $33,600 initial cash invested.
-9.96%
Cash On Cash
4.94%
Cap Rate
0.75
DSCR
$1,175
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,175 income − $1,454 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,175
Total Expenses
$1,454
Mortgage P&I
75%
$879
Property Taxes
18%
$213
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0