Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.92% first-year return on $37,737 initial cash invested.
-0.92%
Cash On Cash
6.36%
Cap Rate
1.05
DSCR
$1,454
Rent
-$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,454 income − $1,483 expenses = $29 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,737
Downpayment
20%
$35,940
Closing costs
1%
$1,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,454
Total Expenses
$1,483
Mortgage P&I
62%
$908
Property Taxes
8%
$114
Home Insurance
6%
$83
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0