Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.95% first-year return on $36,225 initial cash invested.
-2.95%
Cash On Cash
5.91%
Cap Rate
0.97
DSCR
$1,186
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,225
Downpayment
20%
$34,500
Closing costs
1%
$1,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,186
Total Expenses
$1,275
Mortgage P&I
74%
$880
Property Taxes
2%
$25
Home Insurance
5%
$62
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0