Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.8% first-year return on $35,679 initial cash invested.
-3.8%
Cash On Cash
6.41%
Cap Rate
0.96
DSCR
$1,561
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,561 income − $1,674 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,561
Total Expenses
$1,674
Mortgage P&I
60%
$943
Property Taxes
17%
$265
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0