Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.2% first-year return on $36,414 initial cash invested.
-6.2%
Cash On Cash
5.57%
Cap Rate
0.86
DSCR
$1,241
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,241 income − $1,429 expenses = $188 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,414
Downpayment
20%
$34,680
Closing costs
1%
$1,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,241
Total Expenses
$1,429
Mortgage P&I
75%
$931
Property Taxes
9%
$115
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0