Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.39% first-year return on $37,842 initial cash invested.
-3.39%
Cash On Cash
6.13%
Cap Rate
0.97
DSCR
$1,502
Rent
-$107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,502 income − $1,609 expenses = $107 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,842
Downpayment
20%
$36,040
Closing costs
1%
$1,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,502
Total Expenses
$1,609
Mortgage P&I
63%
$953
Property Taxes
13%
$201
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0