Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.13% first-year return on $37,485 initial cash invested.
-0.13%
Cash On Cash
7.13%
Cap Rate
1.12
DSCR
$2,342
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $2,346 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,485
Downpayment
20%
$35,700
Closing costs
1%
$1,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,342
Total Expenses
$2,346
Mortgage P&I
40%
$948
Property Taxes
31%
$726
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0