Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.9% first-year return on $37,443 initial cash invested.
-0.9%
Cash On Cash
6.62%
Cap Rate
1.04
DSCR
$1,410
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,410 income − $1,438 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,443
Downpayment
20%
$35,660
Closing costs
1%
$1,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,438
Mortgage P&I
67%
$941
Property Taxes
5%
$68
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0