Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.51% first-year return on $37,422 initial cash invested.
-0.51%
Cash On Cash
6.7%
Cap Rate
1.06
DSCR
$1,487
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,487 income − $1,503 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,422
Downpayment
20%
$35,640
Closing costs
1%
$1,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,487
Total Expenses
$1,503
Mortgage P&I
63%
$937
Property Taxes
8%
$117
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0