Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.23% first-year return on $36,666 initial cash invested.
-2.23%
Cash On Cash
6.36%
Cap Rate
1.01
DSCR
$1,568
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,666
Downpayment
20%
$34,920
Closing costs
1%
$1,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,568
Total Expenses
$1,636
Mortgage P&I
58%
$916
Property Taxes
14%
$225
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0