Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.35% first-year return on $35,679 initial cash invested.
-5.35%
Cash On Cash
5.21%
Cap Rate
0.88
DSCR
$1,137
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,137
Total Expenses
$1,296
Mortgage P&I
74%
$839
Property Taxes
9%
$101
Home Insurance
5%
$60
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0