Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.57% first-year return on $34,062 initial cash invested.
-7.57%
Cash On Cash
4.91%
Cap Rate
0.8
DSCR
$1,085
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,085 income − $1,300 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$162k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,062
Downpayment
20%
$32,440
Closing costs
1%
$1,622
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,085
Total Expenses
$1,300
Mortgage P&I
76%
$824
Property Taxes
8%
$90
Home Insurance
10%
$105
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0