Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.86% first-year return on $36,750 initial cash invested.
-1.86%
Cash On Cash
6.36%
Cap Rate
1.03
DSCR
$1,694
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,694 income − $1,751 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$1,751
Mortgage P&I
53%
$899
Property Taxes
21%
$350
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0