Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.74% first-year return on $37,065 initial cash invested.
-0.74%
Cash On Cash
6.74%
Cap Rate
1.06
DSCR
$1,549
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,549 income − $1,572 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,065
Downpayment
20%
$35,300
Closing costs
1%
$1,765
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,549
Total Expenses
$1,572
Mortgage P&I
60%
$937
Property Taxes
11%
$168
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0