Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.27% first-year return on $36,676 initial cash invested.
-3.27%
Cash On Cash
6.05%
Cap Rate
0.96
DSCR
$1,261
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,261 income − $1,361 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,676
Downpayment
20%
$34,930
Closing costs
1%
$1,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,261
Total Expenses
$1,361
Mortgage P&I
73%
$918
Property Taxes
4%
$54
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0