Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.09% first-year return on $37,002 initial cash invested.
-10.09%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$1,217
Rent
-$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,002
Downpayment
20%
$35,240
Closing costs
1%
$1,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,217
Total Expenses
$1,528
Mortgage P&I
72%
$873
Property Taxes
20%
$238
Home Insurance
8%
$100
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0