Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.2% first-year return on $36,330 initial cash invested.
-25.2%
Cash On Cash
1.56%
Cap Rate
0.24
DSCR
$1,319
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,319 income − $2,082 expenses = $763 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,319
Total Expenses
$2,082
Mortgage P&I
70%
$922
Property Taxes
58%
$761
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0