Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.44% first-year return on $37,569 initial cash invested.
-4.44%
Cash On Cash
6.1%
Cap Rate
0.93
DSCR
$1,406
Rent
-$139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,406 income − $1,545 expenses = $139 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,569
Downpayment
20%
$35,780
Closing costs
1%
$1,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,406
Total Expenses
$1,545
Mortgage P&I
70%
$979
Property Taxes
10%
$147
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0