Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $33,894 initial cash invested.
-5.81%
Cash On Cash
5.66%
Cap Rate
0.88
DSCR
$1,164
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,164 income − $1,328 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,894
Downpayment
20%
$32,280
Closing costs
1%
$1,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,164
Total Expenses
$1,328
Mortgage P&I
74%
$867
Property Taxes
9%
$101
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0