Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.86% first-year return on $36,729 initial cash invested.
-6.86%
Cash On Cash
5.43%
Cap Rate
0.85
DSCR
$1,334
Rent
-$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,334 income − $1,544 expenses = $210 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,334
Total Expenses
$1,544
Mortgage P&I
70%
$934
Property Taxes
15%
$202
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0