Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.16% first-year return on $34,314 initial cash invested.
-4.16%
Cash On Cash
6.04%
Cap Rate
0.94
DSCR
$1,425
Rent
-$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,425 income − $1,544 expenses = $119 out of pocket
Investment Breakdown
|
Purchase Price
$163k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,314
Downpayment
20%
$32,680
Closing costs
1%
$1,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,425
Total Expenses
$1,544
Mortgage P&I
61%
$870
Property Taxes
17%
$244
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0