Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.02% first-year return on $34,251 initial cash invested.
-1.02%
Cash On Cash
7%
Cap Rate
1.05
DSCR
$1,475
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,475 income − $1,504 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,251
Downpayment
20%
$32,620
Closing costs
1%
$1,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,475
Total Expenses
$1,504
Mortgage P&I
61%
$907
Property Taxes
11%
$155
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$88
Maintenance
5%
$74
Other
0%
$0