Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.03% first-year return on $36,036 initial cash invested.
-3.03%
Cash On Cash
6.02%
Cap Rate
0.99
DSCR
$1,614
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $1,705 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,036
Downpayment
20%
$34,320
Closing costs
1%
$1,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,614
Total Expenses
$1,705
Mortgage P&I
54%
$871
Property Taxes
19%
$309
Home Insurance
7%
$105
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0