Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.38% first-year return on $37,800 initial cash invested.
-22.38%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$824
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.7%
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
$824
Total Expenses
$1,529
Mortgage P&I
113%
$931
Property Taxes
39%
$322
Home Insurance
8%
$63
HOA
0%
$0
Property Management
10%
$82
CapEx
5%
$41
Vacancy
6%
$49
Maintenance
5%
$41
Other
0%
$0