Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.92% first-year return on $37,779 initial cash invested.
-4.92%
Cash On Cash
5.86%
Cap Rate
0.91
DSCR
$1,466
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $1,621 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,466
Total Expenses
$1,621
Mortgage P&I
65%
$960
Property Taxes
15%
$215
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0