Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.49% first-year return on $33,642 initial cash invested.
-5.49%
Cash On Cash
5.63%
Cap Rate
0.9
DSCR
$1,377
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,377 income − $1,531 expenses = $154 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,642
Downpayment
20%
$32,040
Closing costs
1%
$1,602
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,377
Total Expenses
$1,531
Mortgage P&I
61%
$836
Property Taxes
20%
$278
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0