Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $36,855 initial cash invested.
-12.6%
Cash On Cash
4.18%
Cap Rate
0.66
DSCR
$1,301
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,301 income − $1,688 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$176k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,855
Downpayment
20%
$35,100
Closing costs
1%
$1,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,301
Total Expenses
$1,688
Mortgage P&I
72%
$934
Property Taxes
27%
$350
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0