Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.55% first-year return on $34,881 initial cash invested.
-1.55%
Cash On Cash
6.07%
Cap Rate
1.02
DSCR
$1,259
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,881
Downpayment
20%
$33,220
Closing costs
1%
$1,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,259
Total Expenses
$1,304
Mortgage P&I
65%
$822
Property Taxes
7%
$94
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0