Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.32% first-year return on $34,713 initial cash invested.
-2.32%
Cash On Cash
6.52%
Cap Rate
1.01
DSCR
$1,493
Rent
-$67
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
7.1%
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
$1,493
Total Expenses
$1,560
Mortgage P&I
60%
$890
Property Taxes
15%
$222
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0