Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.7% first-year return on $32,949 initial cash invested.
-6.7%
Cash On Cash
5.33%
Cap Rate
0.84
DSCR
$1,128
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,128 income − $1,312 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,949
Downpayment
20%
$31,380
Closing costs
1%
$1,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,128
Total Expenses
$1,312
Mortgage P&I
73%
$825
Property Taxes
12%
$138
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0