Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.5% first-year return on $36,708 initial cash invested.
-3.5%
Cash On Cash
6.38%
Cap Rate
0.98
DSCR
$1,676
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,676 income − $1,783 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,708
Downpayment
20%
$34,960
Closing costs
1%
$1,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,676
Total Expenses
$1,783
Mortgage P&I
57%
$952
Property Taxes
20%
$331
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0