Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.13% first-year return on $35,427 initial cash invested.
-8.13%
Cash On Cash
5.13%
Cap Rate
0.81
DSCR
$1,348
Rent
-$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,348 income − $1,588 expenses = $240 out of pocket
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,427
Downpayment
20%
$33,740
Closing costs
1%
$1,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,348
Total Expenses
$1,588
Mortgage P&I
66%
$894
Property Taxes
22%
$292
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0