Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.23% first-year return on $36,666 initial cash invested.
-2.23%
Cash On Cash
6.55%
Cap Rate
1
DSCR
$1,356
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,356 income − $1,424 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,666
Downpayment
20%
$34,920
Closing costs
1%
$1,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,356
Total Expenses
$1,424
Mortgage P&I
70%
$953
Property Taxes
4%
$55
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0