Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.14% first-year return on $35,406 initial cash invested.
-2.14%
Cash On Cash
6.46%
Cap Rate
1.01
DSCR
$1,458
Rent
-$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,458 income − $1,521 expenses = $63 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,406
Downpayment
20%
$33,720
Closing costs
1%
$1,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,458
Total Expenses
$1,521
Mortgage P&I
62%
$897
Property Taxes
14%
$198
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0