Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.27% first-year return on $34,587 initial cash invested.
-4.27%
Cash On Cash
6.15%
Cap Rate
0.96
DSCR
$1,790
Rent
-$123
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,587
Downpayment
20%
$32,940
Closing costs
1%
$1,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,913
Mortgage P&I
49%
$877
Property Taxes
3%
$45
Home Insurance
3%
$58
HOA
26%
$467
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...