Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.24% first-year return on $34,860 initial cash invested.
-1.24%
Cash On Cash
7.06%
Cap Rate
1.04
DSCR
$1,444
Rent
-$36
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,444 income − $1,480 expenses = $36 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,860
Downpayment
20%
$33,200
Closing costs
1%
$1,660
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,444
Total Expenses
$1,480
Mortgage P&I
65%
$940
Property Taxes
7%
$105
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0