Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.64% first-year return on $36,750 initial cash invested.
-4.64%
Cash On Cash
6.1%
Cap Rate
0.94
DSCR
$1,741
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,741 income − $1,883 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$1,883
Mortgage P&I
54%
$944
Property Taxes
24%
$426
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0