Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2% first-year return on $36,687 initial cash invested.
-2%
Cash On Cash
6.94%
Cap Rate
1.02
DSCR
$1,555
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $1,616 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,687
Downpayment
20%
$34,940
Closing costs
1%
$1,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,555
Total Expenses
$1,616
Mortgage P&I
64%
$994
Property Taxes
11%
$175
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0