Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.9% first-year return on $37,212 initial cash invested.
-9.9%
Cash On Cash
4.76%
Cap Rate
0.73
DSCR
$1,055
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,055 income − $1,362 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,212
Downpayment
20%
$35,440
Closing costs
1%
$1,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,055
Total Expenses
$1,362
Mortgage P&I
91%
$957
Property Taxes
6%
$67
Home Insurance
6%
$63
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0