Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.22% first-year return on $35,007 initial cash invested.
-3.22%
Cash On Cash
6.31%
Cap Rate
0.98
DSCR
$1,465
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,465 income − $1,559 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,007
Downpayment
20%
$33,340
Closing costs
1%
$1,667
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,465
Total Expenses
$1,559
Mortgage P&I
61%
$897
Property Taxes
15%
$227
Home Insurance
4%
$55
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0