Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.3% first-year return on $33,957 initial cash invested.
-5.3%
Cash On Cash
6.18%
Cap Rate
0.91
DSCR
$1,344
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,344 income − $1,494 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,957
Downpayment
20%
$32,340
Closing costs
1%
$1,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,344
Total Expenses
$1,494
Mortgage P&I
68%
$916
Property Taxes
13%
$173
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0