Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.99% first-year return on $37,590 initial cash invested.
-9.99%
Cash On Cash
4.81%
Cap Rate
0.75
DSCR
$1,540
Rent
-$313
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$1,540
Total Expenses
$1,853
Mortgage P&I
62%
$953
Property Taxes
6%
$100
Home Insurance
4%
$63
HOA
22%
$337
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...