Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.95% first-year return on $36,750 initial cash invested.
-0.95%
Cash On Cash
6.97%
Cap Rate
1.05
DSCR
$1,621
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,621 income − $1,650 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,621
Total Expenses
$1,650
Mortgage P&I
60%
$965
Property Taxes
13%
$203
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0