Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.02% first-year return on $36,876 initial cash invested.
-10.02%
Cash On Cash
4.37%
Cap Rate
0.71
DSCR
$991
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$991 income − $1,299 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,876
Downpayment
20%
$35,120
Closing costs
1%
$1,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$991
Total Expenses
$1,299
Mortgage P&I
91%
$897
Property Taxes
8%
$81
Home Insurance
6%
$63
HOA
0%
$0
Property Management
10%
$99
CapEx
5%
$50
Vacancy
6%
$59
Maintenance
5%
$50
Other
0%
$0