Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.29% first-year return on $37,674 initial cash invested.
-7.29%
Cash On Cash
5.27%
Cap Rate
0.82
DSCR
$1,202
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,202 income − $1,431 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,674
Downpayment
20%
$35,880
Closing costs
1%
$1,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,202
Total Expenses
$1,431
Mortgage P&I
80%
$957
Property Taxes
8%
$97
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0