Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.83% first-year return on $34,650 initial cash invested.
-7.83%
Cash On Cash
5.11%
Cap Rate
0.81
DSCR
$1,149
Rent
-$226
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
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,149
Total Expenses
$1,375
Mortgage P&I
76%
$871
Property Taxes
13%
$148
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0