Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.1% first-year return on $34,755 initial cash invested.
-0.1%
Cash On Cash
6.81%
Cap Rate
1.09
DSCR
$1,686
Rent
-$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $1,689 expenses = $3 out of pocket
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,755
Downpayment
20%
$33,100
Closing costs
1%
$1,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,686
Total Expenses
$1,689
Mortgage P&I
51%
$858
Property Taxes
20%
$339
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0