Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.51% first-year return on $33,810 initial cash invested.
-3.51%
Cash On Cash
6.16%
Cap Rate
0.95
DSCR
$1,126
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,126 income − $1,225 expenses = $99 out of pocket
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,810
Downpayment
20%
$32,200
Closing costs
1%
$1,610
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,126
Total Expenses
$1,225
Mortgage P&I
77%
$870
Property Taxes
2%
$27
Home Insurance
3%
$35
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0