Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.89% first-year return on $33,684 initial cash invested.
-2.89%
Cash On Cash
6.65%
Cap Rate
0.99
DSCR
$1,388
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,388 income − $1,469 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,684
Downpayment
20%
$32,080
Closing costs
1%
$1,604
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,388
Total Expenses
$1,469
Mortgage P&I
65%
$901
Property Taxes
11%
$150
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0