Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.58% first-year return on $37,191 initial cash invested.
-2.58%
Cash On Cash
6.67%
Cap Rate
1
DSCR
$1,683
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,683 income − $1,763 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,191
Downpayment
20%
$35,420
Closing costs
1%
$1,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,683
Total Expenses
$1,763
Mortgage P&I
58%
$980
Property Taxes
17%
$287
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0