Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.39% first-year return on $33,726 initial cash invested.
-11.39%
Cash On Cash
4.51%
Cap Rate
0.7
DSCR
$1,139
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,139 income − $1,459 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$161k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,726
Downpayment
20%
$32,120
Closing costs
1%
$1,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,139
Total Expenses
$1,459
Mortgage P&I
76%
$866
Property Taxes
21%
$234
Home Insurance
6%
$63
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0