Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.77% first-year return on $37,590 initial cash invested.
-3.77%
Cash On Cash
6.16%
Cap Rate
0.95
DSCR
$1,420
Rent
-$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,420 income − $1,538 expenses = $118 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,420
Total Expenses
$1,538
Mortgage P&I
68%
$966
Property Taxes
10%
$138
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0