Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.97% first-year return on $37,212 initial cash invested.
-2.97%
Cash On Cash
5.67%
Cap Rate
0.97
DSCR
$1,260
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,212
Downpayment
20%
$35,440
Closing costs
1%
$1,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$1,352
Mortgage P&I
69%
$866
Property Taxes
4%
$50
Home Insurance
9%
$108
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0