Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.97% first-year return on $33,579 initial cash invested.
-1.97%
Cash On Cash
6.41%
Cap Rate
1.01
DSCR
$1,341
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,341
Total Expenses
$1,396
Mortgage P&I
63%
$842
Property Taxes
11%
$150
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0