Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.23% first-year return on $36,477 initial cash invested.
-0.23%
Cash On Cash
6.55%
Cap Rate
1.07
DSCR
$1,295
Rent
-$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $1,302 expenses = $7 out of pocket
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,477
Downpayment
20%
$34,740
Closing costs
1%
$1,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,295
Total Expenses
$1,302
Mortgage P&I
69%
$890
Property Taxes
1%
$13
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0