Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.15% first-year return on $35,679 initial cash invested.
-20.15%
Cash On Cash
2.43%
Cap Rate
0.38
DSCR
$748
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
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
$748
Total Expenses
$1,347
Mortgage P&I
121%
$906
Property Taxes
25%
$187
Home Insurance
8%
$60
HOA
0%
$0
Property Management
10%
$75
CapEx
5%
$37
Vacancy
6%
$45
Maintenance
5%
$37
Other
0%
$0