Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.34% first-year return on $36,582 initial cash invested.
-1.34%
Cash On Cash
6.74%
Cap Rate
1.03
DSCR
$1,353
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,353 income − $1,394 expenses = $41 out of pocket
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,582
Downpayment
20%
$34,840
Closing costs
1%
$1,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,353
Total Expenses
$1,394
Mortgage P&I
70%
$951
Property Taxes
2%
$31
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0