Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.71% first-year return on $34,650 initial cash invested.
-3.71%
Cash On Cash
6.05%
Cap Rate
0.95
DSCR
$1,175
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,175 income − $1,282 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,175
Total Expenses
$1,282
Mortgage P&I
75%
$880
Property Taxes
3%
$38
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0