Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.2% first-year return on $35,595 initial cash invested.
-0.2%
Cash On Cash
7.24%
Cap Rate
1.08
DSCR
$1,616
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $1,622 expenses = $6 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,595
Downpayment
20%
$33,900
Closing costs
1%
$1,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,616
Total Expenses
$1,622
Mortgage P&I
59%
$948
Property Taxes
12%
$187
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0