Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.6% first-year return on $35,952 initial cash invested.
-1.6%
Cash On Cash
6.86%
Cap Rate
1.03
DSCR
$1,467
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,467 income − $1,515 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,952
Downpayment
20%
$34,240
Closing costs
1%
$1,712
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,467
Total Expenses
$1,515
Mortgage P&I
65%
$954
Property Taxes
8%
$119
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0