Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.49% first-year return on $34,251 initial cash invested.
-11.49%
Cash On Cash
4.86%
Cap Rate
0.72
DSCR
$1,372
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,372 income − $1,700 expenses = $328 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,251
Downpayment
20%
$32,620
Closing costs
1%
$1,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,372
Total Expenses
$1,700
Mortgage P&I
67%
$920
Property Taxes
27%
$365
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0