Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.84% first-year return on $37,800 initial cash invested.
-7.84%
Cash On Cash
4.92%
Cap Rate
0.79
DSCR
$1,025
Rent
-$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,025 income − $1,272 expenses = $247 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
$1,025
Total Expenses
$1,272
Mortgage P&I
91%
$934
Property Taxes
1%
$9
Home Insurance
6%
$63
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0