Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.55% first-year return on $34,671 initial cash invested.
-0.55%
Cash On Cash
6.61%
Cap Rate
1.09
DSCR
$1,754
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,671
Downpayment
20%
$33,020
Closing costs
1%
$1,651
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,754
Total Expenses
$1,770
Mortgage P&I
48%
$838
Property Taxes
25%
$430
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0