Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.79% first-year return on $34,440 initial cash invested.
-2.79%
Cash On Cash
6.26%
Cap Rate
1
DSCR
$1,647
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,647 income − $1,727 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,440
Downpayment
20%
$32,800
Closing costs
1%
$1,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,647
Total Expenses
$1,727
Mortgage P&I
52%
$854
Property Taxes
24%
$388
Home Insurance
3%
$57
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0