Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.17% first-year return on $35,427 initial cash invested.
-0.17%
Cash On Cash
7.03%
Cap Rate
1.08
DSCR
$1,576
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,576 income − $1,581 expenses = $5 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,427
Downpayment
20%
$33,740
Closing costs
1%
$1,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,576
Total Expenses
$1,581
Mortgage P&I
58%
$915
Property Taxes
11%
$178
Home Insurance
5%
$77
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0