Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.49% first-year return on $35,679 initial cash invested.
-2.49%
Cash On Cash
6.22%
Cap Rate
0.99
DSCR
$1,213
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,213
Total Expenses
$1,287
Mortgage P&I
74%
$893
Property Taxes
1%
$18
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0