Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.19% first-year return on $36,393 initial cash invested.
-7.19%
Cash On Cash
5.43%
Cap Rate
0.83
DSCR
$1,114
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,114 income − $1,332 expenses = $218 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,393
Downpayment
20%
$34,660
Closing costs
1%
$1,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,114
Total Expenses
$1,332
Mortgage P&I
85%
$946
Property Taxes
4%
$45
Home Insurance
5%
$51
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0