Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.6% first-year return on $36,561 initial cash invested.
-4.6%
Cash On Cash
5.82%
Cap Rate
0.92
DSCR
$1,397
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,561
Downpayment
20%
$34,820
Closing costs
1%
$1,741
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,397
Total Expenses
$1,537
Mortgage P&I
66%
$915
Property Taxes
14%
$192
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0