Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $36,036 initial cash invested.
-14.79%
Cash On Cash
3.69%
Cap Rate
0.57
DSCR
$1,053
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,053 income − $1,497 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,036
Downpayment
20%
$34,320
Closing costs
1%
$1,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,053
Total Expenses
$1,497
Mortgage P&I
87%
$918
Property Taxes
23%
$242
Home Insurance
6%
$63
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$53
Vacancy
6%
$63
Maintenance
5%
$53
Other
0%
$0