Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.57% first-year return on $34,755 initial cash invested.
-11.57%
Cash On Cash
4.59%
Cap Rate
0.69
DSCR
$1,142
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,142 income − $1,477 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,755
Downpayment
20%
$33,100
Closing costs
1%
$1,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,142
Total Expenses
$1,477
Mortgage P&I
80%
$911
Property Taxes
18%
$209
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0