Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.13% first-year return on $37,170 initial cash invested.
-7.13%
Cash On Cash
5.33%
Cap Rate
0.84
DSCR
$1,355
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,355 income − $1,576 expenses = $221 out of pocket
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,170
Downpayment
20%
$35,400
Closing costs
1%
$1,770
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,355
Total Expenses
$1,576
Mortgage P&I
69%
$939
Property Taxes
16%
$221
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0