Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.82% first-year return on $34,734 initial cash invested.
-15.82%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$949
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$949 income − $1,407 expenses = $458 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,734
Downpayment
20%
$33,080
Closing costs
1%
$1,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$949
Total Expenses
$1,407
Mortgage P&I
89%
$840
Property Taxes
8%
$78
Home Insurance
26%
$243
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$47
Vacancy
6%
$57
Maintenance
5%
$47
Other
0%
$0