Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.83% first-year return on $35,679 initial cash invested.
-3.83%
Cash On Cash
6.01%
Cap Rate
0.95
DSCR
$1,370
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,370 income − $1,484 expenses = $114 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
$1,370
Total Expenses
$1,484
Mortgage P&I
65%
$897
Property Taxes
13%
$172
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0