Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.52% first-year return on $37,359 initial cash invested.
-5.52%
Cash On Cash
5.34%
Cap Rate
0.89
DSCR
$1,554
Rent
-$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $1,726 expenses = $172 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,359
Downpayment
20%
$35,580
Closing costs
1%
$1,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,554
Total Expenses
$1,726
Mortgage P&I
57%
$885
Property Taxes
24%
$374
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0