Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.39% first-year return on $35,028 initial cash invested.
-3.39%
Cash On Cash
6.03%
Cap Rate
0.96
DSCR
$1,369
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,369 income − $1,468 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,028
Downpayment
20%
$33,360
Closing costs
1%
$1,668
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,369
Total Expenses
$1,468
Mortgage P&I
63%
$869
Property Taxes
14%
$185
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0