Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.26% first-year return on $34,629 initial cash invested.
-3.26%
Cash On Cash
6.11%
Cap Rate
0.98
DSCR
$1,477
Rent
-$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,477 income − $1,571 expenses = $94 out of pocket
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,477
Total Expenses
$1,571
Mortgage P&I
58%
$860
Property Taxes
18%
$268
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0