Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.54% first-year return on $36,918 initial cash invested.
-3.54%
Cash On Cash
6.18%
Cap Rate
0.95
DSCR
$1,316
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,918
Downpayment
20%
$35,160
Closing costs
1%
$1,758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,316
Total Expenses
$1,425
Mortgage P&I
72%
$948
Property Taxes
5%
$71
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0