Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.31% first-year return on $36,246 initial cash invested.
-3.31%
Cash On Cash
6.6%
Cap Rate
0.97
DSCR
$1,454
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,454 income − $1,554 expenses = $100 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,246
Downpayment
20%
$34,520
Closing costs
1%
$1,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,454
Total Expenses
$1,554
Mortgage P&I
67%
$977
Property Taxes
9%
$138
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0