Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.7% first-year return on $37,695 initial cash invested.
-0.7%
Cash On Cash
7.13%
Cap Rate
1.05
DSCR
$1,513
Rent
-$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,513 income − $1,535 expenses = $22 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,695
Downpayment
20%
$35,900
Closing costs
1%
$1,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,513
Total Expenses
$1,535
Mortgage P&I
67%
$1,013
Property Taxes
4%
$65
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0