Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.75% first-year return on $36,330 initial cash invested.
-1.75%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$1,323
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,330
Downpayment
20%
$34,600
Closing costs
1%
$1,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,323
Total Expenses
$1,376
Mortgage P&I
66%
$878
Property Taxes
7%
$89
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0