Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.07% first-year return on $36,939 initial cash invested.
-10.07%
Cash On Cash
4.64%
Cap Rate
0.74
DSCR
$1,465
Rent
-$310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,465 income − $1,775 expenses = $310 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,939
Downpayment
20%
$35,180
Closing costs
1%
$1,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,465
Total Expenses
$1,775
Mortgage P&I
63%
$917
Property Taxes
28%
$415
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0