Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.68% first-year return on $35,889 initial cash invested.
-3.68%
Cash On Cash
6.12%
Cap Rate
0.96
DSCR
$1,559
Rent
-$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,559 income − $1,669 expenses = $110 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,889
Downpayment
20%
$34,180
Closing costs
1%
$1,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,559
Total Expenses
$1,669
Mortgage P&I
58%
$904
Property Taxes
19%
$298
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0