Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.93% first-year return on $36,645 initial cash invested.
-5.93%
Cash On Cash
5.41%
Cap Rate
0.89
DSCR
$1,623
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,623 income − $1,804 expenses = $181 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,623
Total Expenses
$1,804
Mortgage P&I
55%
$886
Property Taxes
27%
$432
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0