Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.58% first-year return on $36,267 initial cash invested.
-6.58%
Cash On Cash
5.45%
Cap Rate
0.86
DSCR
$1,348
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,348 income − $1,547 expenses = $199 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,267
Downpayment
20%
$34,540
Closing costs
1%
$1,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,348
Total Expenses
$1,547
Mortgage P&I
68%
$916
Property Taxes
16%
$218
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0