Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.24% first-year return on $35,952 initial cash invested.
-2.24%
Cash On Cash
6.42%
Cap Rate
1.02
DSCR
$1,658
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,658 income − $1,725 expenses = $67 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,952
Downpayment
20%
$34,240
Closing costs
1%
$1,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,658
Total Expenses
$1,725
Mortgage P&I
54%
$900
Property Taxes
20%
$333
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0