Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.56% first-year return on $34,230 initial cash invested.
-17.56%
Cash On Cash
3.56%
Cap Rate
0.52
DSCR
$1,022
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,022 income − $1,523 expenses = $501 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,230
Downpayment
20%
$32,600
Closing costs
1%
$1,630
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,022
Total Expenses
$1,523
Mortgage P&I
91%
$934
Property Taxes
28%
$283
Home Insurance
4%
$41
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0