Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.01% first-year return on $35,910 initial cash invested.
-4.01%
Cash On Cash
5.89%
Cap Rate
0.94
DSCR
$1,234
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,234 income − $1,354 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,910
Downpayment
20%
$34,200
Closing costs
1%
$1,710
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,234
Total Expenses
$1,354
Mortgage P&I
73%
$898
Property Taxes
6%
$75
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0