Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.59% first-year return on $34,629 initial cash invested.
-7.59%
Cash On Cash
5.39%
Cap Rate
0.83
DSCR
$1,293
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,293 income − $1,512 expenses = $219 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,293
Total Expenses
$1,512
Mortgage P&I
69%
$894
Property Taxes
17%
$223
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0