Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.48% first-year return on $37,401 initial cash invested.
-1.48%
Cash On Cash
6.81%
Cap Rate
1.04
DSCR
$1,758
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,758 income − $1,804 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,401
Downpayment
20%
$35,620
Closing costs
1%
$1,781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,758
Total Expenses
$1,804
Mortgage P&I
55%
$968
Property Taxes
19%
$330
Home Insurance
3%
$49
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0