Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.12% first-year return on $36,750 initial cash invested.
-7.12%
Cash On Cash
5.06%
Cap Rate
0.83
DSCR
$1,410
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,410
Total Expenses
$1,628
Mortgage P&I
63%
$886
Property Taxes
22%
$315
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0