Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.27% first-year return on $37,779 initial cash invested.
-3.27%
Cash On Cash
6.14%
Cap Rate
0.97
DSCR
$1,443
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,443 income − $1,546 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,443
Total Expenses
$1,546
Mortgage P&I
66%
$952
Property Taxes
11%
$156
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0