Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.95% first-year return on $37,590 initial cash invested.
-1.95%
Cash On Cash
6.58%
Cap Rate
1.03
DSCR
$1,878
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $1,939 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,878
Total Expenses
$1,939
Mortgage P&I
51%
$949
Property Taxes
23%
$438
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0