Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.45% first-year return on $36,330 initial cash invested.
-5.45%
Cash On Cash
5.85%
Cap Rate
0.89
DSCR
$1,282
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,282 income − $1,447 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,282
Total Expenses
$1,447
Mortgage P&I
74%
$944
Property Taxes
9%
$109
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0