Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.46% first-year return on $35,679 initial cash invested.
-2.46%
Cash On Cash
6.28%
Cap Rate
0.99
DSCR
$1,307
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,307 income − $1,380 expenses = $73 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,307
Total Expenses
$1,380
Mortgage P&I
69%
$897
Property Taxes
6%
$84
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0