Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.18% first-year return on $36,267 initial cash invested.
-2.18%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$1,292
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,292 income − $1,358 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,292
Total Expenses
$1,358
Mortgage P&I
67%
$862
Property Taxes
8%
$97
Home Insurance
5%
$62
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0