Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.97% first-year return on $35,259 initial cash invested.
-4.97%
Cash On Cash
5.73%
Cap Rate
0.91
DSCR
$1,324
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,259
Downpayment
20%
$33,580
Closing costs
1%
$1,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,324
Total Expenses
$1,470
Mortgage P&I
67%
$882
Property Taxes
14%
$186
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0