Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.27% first-year return on $32,928 initial cash invested.
-6.27%
Cash On Cash
5.67%
Cap Rate
0.87
DSCR
$1,206
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,206 income − $1,378 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,928
Downpayment
20%
$31,360
Closing costs
1%
$1,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,206
Total Expenses
$1,378
Mortgage P&I
71%
$853
Property Taxes
13%
$156
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0