Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.52% first-year return on $36,351 initial cash invested.
-4.52%
Cash On Cash
6.11%
Cap Rate
0.94
DSCR
$1,531
Rent
-$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,531 income − $1,668 expenses = $137 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,351
Downpayment
20%
$34,620
Closing costs
1%
$1,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,531
Total Expenses
$1,668
Mortgage P&I
61%
$941
Property Taxes
17%
$267
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0