Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $34,650 initial cash invested.
-12.33%
Cash On Cash
4.05%
Cap Rate
0.64
DSCR
$841
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$841 income − $1,197 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.9%
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
$841
Total Expenses
$1,197
Mortgage P&I
104%
$871
Property Taxes
6%
$50
Home Insurance
7%
$58
HOA
0%
$0
Property Management
10%
$84
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0