Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $36,834 initial cash invested.
-15.96%
Cash On Cash
3.48%
Cap Rate
0.54
DSCR
$1,078
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,078 income − $1,568 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,078
Total Expenses
$1,568
Mortgage P&I
88%
$944
Property Taxes
26%
$277
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0