Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.81% first-year return on $36,918 initial cash invested.
-4.81%
Cash On Cash
5.69%
Cap Rate
0.9
DSCR
$1,175
Rent
-$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,175 income − $1,323 expenses = $148 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,918
Downpayment
20%
$35,160
Closing costs
1%
$1,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,175
Total Expenses
$1,323
Mortgage P&I
78%
$922
Property Taxes
3%
$36
Home Insurance
5%
$59
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$70
Maintenance
5%
$59
Other
0%
$0