Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.29% first-year return on $37,338 initial cash invested.
-0.29%
Cash On Cash
6.73%
Cap Rate
1.07
DSCR
$1,565
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,565 income − $1,574 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,338
Downpayment
20%
$35,560
Closing costs
1%
$1,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,565
Total Expenses
$1,574
Mortgage P&I
59%
$928
Property Taxes
11%
$175
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0