Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.88% first-year return on $33,831 initial cash invested.
-1.88%
Cash On Cash
6.71%
Cap Rate
1.01
DSCR
$1,284
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,284 income − $1,337 expenses = $53 out of pocket
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,831
Downpayment
20%
$32,220
Closing costs
1%
$1,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,284
Total Expenses
$1,337
Mortgage P&I
69%
$890
Property Taxes
4%
$56
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0