Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.42% first-year return on $34,503 initial cash invested.
-4.42%
Cash On Cash
6.22%
Cap Rate
0.94
DSCR
$1,510
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,510 income − $1,637 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,503
Downpayment
20%
$32,860
Closing costs
1%
$1,643
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,510
Total Expenses
$1,637
Mortgage P&I
60%
$902
Property Taxes
19%
$281
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0