Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.45% first-year return on $35,469 initial cash invested.
-1.45%
Cash On Cash
6.75%
Cap Rate
1.03
DSCR
$1,463
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,463 income − $1,506 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,469
Downpayment
20%
$33,780
Closing costs
1%
$1,689
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,463
Total Expenses
$1,506
Mortgage P&I
63%
$920
Property Taxes
10%
$145
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0