Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.44% first-year return on $35,973 initial cash invested.
-4.44%
Cash On Cash
5.73%
Cap Rate
0.93
DSCR
$1,343
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,973
Downpayment
20%
$34,260
Closing costs
1%
$1,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,343
Total Expenses
$1,476
Mortgage P&I
66%
$884
Property Taxes
14%
$182
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0