Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.48% first-year return on $35,175 initial cash invested.
-9.48%
Cash On Cash
4.82%
Cap Rate
0.76
DSCR
$1,231
Rent
-$278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,231 income − $1,509 expenses = $278 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,175
Downpayment
20%
$33,500
Closing costs
1%
$1,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,231
Total Expenses
$1,509
Mortgage P&I
72%
$889
Property Taxes
20%
$240
Home Insurance
5%
$59
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0