Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.86% first-year return on $35,196 initial cash invested.
-5.86%
Cash On Cash
5.44%
Cap Rate
0.87
DSCR
$1,088
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,088 income − $1,260 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$168k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,196
Downpayment
20%
$33,520
Closing costs
1%
$1,676
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,088
Total Expenses
$1,260
Mortgage P&I
81%
$878
Property Taxes
4%
$44
Home Insurance
5%
$56
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0