Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.77% first-year return on $34,650 initial cash invested.
-1.77%
Cash On Cash
6.35%
Cap Rate
1.01
DSCR
$1,243
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,243
Total Expenses
$1,294
Mortgage P&I
69%
$862
Property Taxes
4%
$51
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0