Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.12% first-year return on $33,012 initial cash invested.
-7.12%
Cash On Cash
5.3%
Cap Rate
0.83
DSCR
$1,116
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,116 income − $1,312 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,012
Downpayment
20%
$31,440
Closing costs
1%
$1,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,116
Total Expenses
$1,312
Mortgage P&I
75%
$834
Property Taxes
12%
$131
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0