Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.81% first-year return on $36,540 initial cash invested.
-1.81%
Cash On Cash
6.41%
Cap Rate
1.02
DSCR
$1,536
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$174k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,540
Downpayment
20%
$34,800
Closing costs
1%
$1,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,536
Total Expenses
$1,591
Mortgage P&I
59%
$907
Property Taxes
15%
$226
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0