Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.91% first-year return on $34,881 initial cash invested.
-7.91%
Cash On Cash
5.43%
Cap Rate
0.83
DSCR
$1,427
Rent
-$230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,427 income − $1,657 expenses = $230 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,881
Downpayment
20%
$33,220
Closing costs
1%
$1,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,427
Total Expenses
$1,657
Mortgage P&I
64%
$910
Property Taxes
22%
$316
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0