Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.91% first-year return on $36,834 initial cash invested.
-0.91%
Cash On Cash
6.66%
Cap Rate
1.05
DSCR
$1,553
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,553 income − $1,581 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,834
Downpayment
20%
$35,080
Closing costs
1%
$1,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,553
Total Expenses
$1,581
Mortgage P&I
59%
$923
Property Taxes
12%
$184
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0