Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.92% first-year return on $36,225 initial cash invested.
-2.92%
Cash On Cash
6.62%
Cap Rate
0.98
DSCR
$1,377
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,377 income − $1,465 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,225
Downpayment
20%
$34,500
Closing costs
1%
$1,725
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,377
Total Expenses
$1,465
Mortgage P&I
70%
$970
Property Taxes
6%
$76
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0