Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.92% first-year return on $36,183 initial cash invested.
-1.92%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$1,428
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,428 income − $1,486 expenses = $58 out of pocket
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,183
Downpayment
20%
$34,460
Closing costs
1%
$1,723
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,428
Total Expenses
$1,486
Mortgage P&I
61%
$875
Property Taxes
14%
$196
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0