Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.28% first-year return on $34,902 initial cash invested.
-11.28%
Cash On Cash
4.67%
Cap Rate
0.71
DSCR
$1,247
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,247 income − $1,575 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,902
Downpayment
20%
$33,240
Closing costs
1%
$1,662
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,247
Total Expenses
$1,575
Mortgage P&I
73%
$913
Property Taxes
21%
$265
Home Insurance
6%
$73
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0