Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.97% first-year return on $37,044 initial cash invested.
-0.97%
Cash On Cash
7.03%
Cap Rate
1.05
DSCR
$1,659
Rent
-$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $1,689 expenses = $30 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,044
Downpayment
20%
$35,280
Closing costs
1%
$1,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,659
Total Expenses
$1,689
Mortgage P&I
59%
$981
Property Taxes
9%
$143
Home Insurance
8%
$133
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0