Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.09% first-year return on $34,881 initial cash invested.
-4.09%
Cash On Cash
6.07%
Cap Rate
0.93
DSCR
$1,159
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,159 income − $1,278 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,159
Total Expenses
$1,278
Mortgage P&I
78%
$901
Property Taxes
1%
$16
Home Insurance
5%
$59
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0