Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.16% first-year return on $37,212 initial cash invested.
-3.16%
Cash On Cash
6.28%
Cap Rate
0.96
DSCR
$1,290
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,290 income − $1,388 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,212
Downpayment
20%
$35,440
Closing costs
1%
$1,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,290
Total Expenses
$1,388
Mortgage P&I
75%
$961
Property Taxes
2%
$30
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0