Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.86% first-year return on $32,949 initial cash invested.
-1.86%
Cash On Cash
6.6%
Cap Rate
1.02
DSCR
$1,365
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,365 income − $1,416 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$157k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,949
Downpayment
20%
$31,380
Closing costs
1%
$1,569
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,365
Total Expenses
$1,416
Mortgage P&I
62%
$846
Property Taxes
12%
$160
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0