Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.83% first-year return on $35,700 initial cash invested.
-3.83%
Cash On Cash
6.15%
Cap Rate
0.95
DSCR
$1,389
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,389 income − $1,503 expenses = $114 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,389
Total Expenses
$1,503
Mortgage P&I
66%
$916
Property Taxes
12%
$167
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0