Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.22% first-year return on $36,477 initial cash invested.
-6.22%
Cash On Cash
5.42%
Cap Rate
0.86
DSCR
$1,301
Rent
-$189
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
$36,477
Downpayment
20%
$34,740
Closing costs
1%
$1,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,301
Total Expenses
$1,490
Mortgage P&I
70%
$909
Property Taxes
14%
$181
Home Insurance
5%
$62
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0