Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.67% first-year return on $35,616 initial cash invested.
-9.67%
Cash On Cash
4.85%
Cap Rate
0.75
DSCR
$1,069
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,069 income − $1,356 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,616
Downpayment
20%
$33,920
Closing costs
1%
$1,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,069
Total Expenses
$1,356
Mortgage P&I
86%
$919
Property Taxes
10%
$102
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0