Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.88% first-year return on $37,779 initial cash invested.
-3.88%
Cash On Cash
6.19%
Cap Rate
0.95
DSCR
$1,386
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $1,508 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,386
Total Expenses
$1,508
Mortgage P&I
71%
$981
Property Taxes
8%
$104
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0