Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.96% first-year return on $35,826 initial cash invested.
-25.96%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$637
Rent
-$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,826
Downpayment
20%
$34,120
Closing costs
1%
$1,706
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$637
Total Expenses
$1,412
Mortgage P&I
139%
$883
Property Taxes
46%
$293
Home Insurance
11%
$70
HOA
0%
$0
Property Management
10%
$64
CapEx
5%
$32
Vacancy
6%
$38
Maintenance
5%
$32
Other
0%
$0