Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.39% first-year return on $36,750 initial cash invested.
-0.39%
Cash On Cash
6.89%
Cap Rate
1.08
DSCR
$1,672
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,672 income − $1,684 expenses = $12 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,672
Total Expenses
$1,684
Mortgage P&I
56%
$933
Property Taxes
15%
$255
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0