Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.81% first-year return on $35,238 initial cash invested.
-9.81%
Cash On Cash
4.71%
Cap Rate
0.74
DSCR
$1,065
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,065 income − $1,353 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,238
Downpayment
20%
$33,560
Closing costs
1%
$1,678
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,065
Total Expenses
$1,353
Mortgage P&I
84%
$893
Property Taxes
12%
$124
Home Insurance
6%
$60
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0