Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.24% first-year return on $35,490 initial cash invested.
-0.24%
Cash On Cash
6.63%
Cap Rate
1.08
DSCR
$1,478
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,478 income − $1,485 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,478
Total Expenses
$1,485
Mortgage P&I
59%
$867
Property Taxes
12%
$174
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0