Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.09% first-year return on $35,070 initial cash invested.
-1.09%
Cash On Cash
6.32%
Cap Rate
1.06
DSCR
$1,586
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,070
Downpayment
20%
$33,400
Closing costs
1%
$1,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,586
Total Expenses
$1,618
Mortgage P&I
53%
$833
Property Taxes
20%
$310
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0