Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.53% first-year return on $34,713 initial cash invested.
-5.53%
Cash On Cash
5.64%
Cap Rate
0.89
DSCR
$1,254
Rent
-$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,254 income − $1,414 expenses = $160 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,713
Downpayment
20%
$33,060
Closing costs
1%
$1,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,254
Total Expenses
$1,414
Mortgage P&I
70%
$874
Property Taxes
12%
$154
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0