Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.94% first-year return on $35,700 initial cash invested.
-0.94%
Cash On Cash
6.6%
Cap Rate
1.05
DSCR
$1,520
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,520 income − $1,548 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,548
Mortgage P&I
58%
$887
Property Taxes
14%
$206
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0