Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.34% first-year return on $35,700 initial cash invested.
-1.34%
Cash On Cash
7.03%
Cap Rate
1.04
DSCR
$1,518
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,518 income − $1,558 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,518
Total Expenses
$1,558
Mortgage P&I
63%
$960
Property Taxes
9%
$143
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0