Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.37% first-year return on $37,800 initial cash invested.
-1.37%
Cash On Cash
6.47%
Cap Rate
1.04
DSCR
$1,572
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,572 income − $1,615 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,572
Total Expenses
$1,615
Mortgage P&I
59%
$935
Property Taxes
13%
$208
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0