Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.45% first-year return on $34,650 initial cash invested.
-0.45%
Cash On Cash
6.95%
Cap Rate
1.06
DSCR
$1,350
Rent
-$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,350 income − $1,363 expenses = $13 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,363
Mortgage P&I
67%
$900
Property Taxes
4%
$53
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0