Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.83% first-year return on $36,981 initial cash invested.
-8.83%
Cash On Cash
4.98%
Cap Rate
0.77
DSCR
$1,103
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,103 income − $1,375 expenses = $272 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,981
Downpayment
20%
$35,220
Closing costs
1%
$1,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,103
Total Expenses
$1,375
Mortgage P&I
86%
$948
Property Taxes
7%
$78
Home Insurance
6%
$63
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0