Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.02% first-year return on $36,309 initial cash invested.
-1.02%
Cash On Cash
6.82%
Cap Rate
1.06
DSCR
$1,652
Rent
-$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,652 income − $1,683 expenses = $31 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,309
Downpayment
20%
$34,580
Closing costs
1%
$1,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,652
Total Expenses
$1,683
Mortgage P&I
56%
$931
Property Taxes
17%
$276
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0