Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.58% first-year return on $36,372 initial cash invested.
-1.58%
Cash On Cash
6.76%
Cap Rate
1.03
DSCR
$1,568
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,568 income − $1,616 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,372
Downpayment
20%
$34,640
Closing costs
1%
$1,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,568
Total Expenses
$1,616
Mortgage P&I
60%
$945
Property Taxes
13%
$203
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0