Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.35% first-year return on $34,650 initial cash invested.
-1.35%
Cash On Cash
6.44%
Cap Rate
1.04
DSCR
$1,546
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,546 income − $1,585 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,546
Total Expenses
$1,585
Mortgage P&I
55%
$847
Property Taxes
18%
$271
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0