Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.8% first-year return on $36,414 initial cash invested.
-2.8%
Cash On Cash
6.45%
Cap Rate
0.99
DSCR
$1,494
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $1,579 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,414
Downpayment
20%
$34,680
Closing costs
1%
$1,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,494
Total Expenses
$1,579
Mortgage P&I
63%
$942
Property Taxes
12%
$173
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0