Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $34,713 initial cash invested.
-12.51%
Cash On Cash
3.99%
Cap Rate
0.63
DSCR
$782
Rent
-$362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$782 income − $1,144 expenses = $362 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
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
$782
Total Expenses
$1,144
Mortgage P&I
112%
$873
Property Taxes
1%
$10
Home Insurance
7%
$58
HOA
0%
$0
Property Management
10%
$78
CapEx
5%
$39
Vacancy
6%
$47
Maintenance
5%
$39
Other
0%
$0