Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.46% first-year return on $35,616 initial cash invested.
-15.46%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$1,016
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,016 income − $1,475 expenses = $459 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,616
Downpayment
20%
$33,920
Closing costs
1%
$1,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,016
Total Expenses
$1,475
Mortgage P&I
85%
$866
Property Taxes
27%
$276
Home Insurance
7%
$68
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0