Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.23% first-year return on $34,566 initial cash invested.
-3.23%
Cash On Cash
5.96%
Cap Rate
0.96
DSCR
$1,229
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,229 income − $1,322 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,566
Downpayment
20%
$32,920
Closing costs
1%
$1,646
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,229
Total Expenses
$1,322
Mortgage P&I
69%
$849
Property Taxes
8%
$96
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0