Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.79% first-year return on $35,070 initial cash invested.
-0.79%
Cash On Cash
6.6%
Cap Rate
1.08
DSCR
$1,858
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,858 income − $1,881 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,070
Downpayment
20%
$33,400
Closing costs
1%
$1,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,858
Total Expenses
$1,881
Mortgage P&I
46%
$848
Property Taxes
26%
$492
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$111
Maintenance
5%
$93
Other
0%
$0