Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.87% first-year return on $36,015 initial cash invested.
-2.87%
Cash On Cash
6.7%
Cap Rate
0.99
DSCR
$1,595
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,595 income − $1,681 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,015
Downpayment
20%
$34,300
Closing costs
1%
$1,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,595
Total Expenses
$1,681
Mortgage P&I
60%
$964
Property Taxes
14%
$231
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0