Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.87% first-year return on $35,658 initial cash invested.
-3.87%
Cash On Cash
6.06%
Cap Rate
0.94
DSCR
$1,236
Rent
-$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,236 income − $1,351 expenses = $115 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,658
Downpayment
20%
$33,960
Closing costs
1%
$1,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,236
Total Expenses
$1,351
Mortgage P&I
74%
$911
Property Taxes
4%
$44
Home Insurance
6%
$74
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0