Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.26% first-year return on $37,065 initial cash invested.
-0.26%
Cash On Cash
6.85%
Cap Rate
1.08
DSCR
$1,625
Rent
-$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,625 income − $1,633 expenses = $8 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
$1,625
Total Expenses
$1,633
Mortgage P&I
58%
$935
Property Taxes
15%
$239
Home Insurance
2%
$37
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0