Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.4% first-year return on $37,086 initial cash invested.
-5.4%
Cash On Cash
5.57%
Cap Rate
0.88
DSCR
$1,187
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,187 income − $1,354 expenses = $167 out of pocket
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,086
Downpayment
20%
$35,320
Closing costs
1%
$1,766
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,187
Total Expenses
$1,354
Mortgage P&I
78%
$928
Property Taxes
3%
$36
Home Insurance
7%
$82
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0