Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.27% first-year return on $36,792 initial cash invested.
-1.27%
Cash On Cash
6.97%
Cap Rate
1.03
DSCR
$1,459
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,459 income − $1,498 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,792
Downpayment
20%
$35,040
Closing costs
1%
$1,752
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,459
Total Expenses
$1,498
Mortgage P&I
67%
$984
Property Taxes
5%
$71
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0