Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.07% first-year return on $34,125 initial cash invested.
-0.07%
Cash On Cash
7.11%
Cap Rate
1.09
DSCR
$1,557
Rent
-$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,557 income − $1,559 expenses = $2 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,125
Downpayment
20%
$32,500
Closing costs
1%
$1,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,557
Total Expenses
$1,559
Mortgage P&I
57%
$887
Property Taxes
13%
$201
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0