Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.07% first-year return on $36,771 initial cash invested.
-17.07%
Cash On Cash
3.7%
Cap Rate
0.54
DSCR
$1,310
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,310 income − $1,833 expenses = $523 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,771
Downpayment
20%
$35,020
Closing costs
1%
$1,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,833
Mortgage P&I
76%
$997
Property Taxes
33%
$429
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0