Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.33% first-year return on $33,180 initial cash invested.
-0.33%
Cash On Cash
6.72%
Cap Rate
1.09
DSCR
$1,678
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $1,687 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,180
Downpayment
20%
$31,600
Closing costs
1%
$1,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,678
Total Expenses
$1,687
Mortgage P&I
48%
$810
Property Taxes
23%
$385
Home Insurance
3%
$55
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0