Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.58% first-year return on $36,750 initial cash invested.
-7.58%
Cash On Cash
5.24%
Cap Rate
0.83
DSCR
$1,396
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,396 income − $1,628 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,396
Total Expenses
$1,628
Mortgage P&I
66%
$926
Property Taxes
20%
$277
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0