Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.42% first-year return on $35,070 initial cash invested.
-3.42%
Cash On Cash
5.8%
Cap Rate
0.96
DSCR
$1,265
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,265 income − $1,365 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,070
Downpayment
20%
$33,400
Closing costs
1%
$1,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,265
Total Expenses
$1,365
Mortgage P&I
67%
$844
Property Taxes
10%
$132
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0