Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.63% first-year return on $34,629 initial cash invested.
-1.63%
Cash On Cash
6.8%
Cap Rate
1.03
DSCR
$1,466
Rent
-$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $1,513 expenses = $47 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,466
Total Expenses
$1,513
Mortgage P&I
62%
$908
Property Taxes
11%
$166
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0