Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.92% first-year return on $36,393 initial cash invested.
-9.92%
Cash On Cash
4.6%
Cap Rate
0.74
DSCR
$1,281
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,393
Downpayment
20%
$34,660
Closing costs
1%
$1,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,281
Total Expenses
$1,582
Mortgage P&I
70%
$902
Property Taxes
22%
$286
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0