Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.48% first-year return on $37,779 initial cash invested.
-2.48%
Cash On Cash
6.66%
Cap Rate
0.99
DSCR
$1,392
Rent
-$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,392 income − $1,470 expenses = $78 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,392
Total Expenses
$1,470
Mortgage P&I
72%
$1,006
Property Taxes
3%
$38
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0