Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.87% first-year return on $35,889 initial cash invested.
-1.87%
Cash On Cash
6.65%
Cap Rate
1.02
DSCR
$1,397
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,397 income − $1,453 expenses = $56 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,889
Downpayment
20%
$34,180
Closing costs
1%
$1,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,397
Total Expenses
$1,453
Mortgage P&I
67%
$933
Property Taxes
7%
$102
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0