Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.88% first-year return on $37,380 initial cash invested.
-11.88%
Cash On Cash
4.28%
Cap Rate
0.67
DSCR
$1,145
Rent
-$370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,145 income − $1,515 expenses = $370 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,380
Downpayment
20%
$35,600
Closing costs
1%
$1,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,145
Total Expenses
$1,515
Mortgage P&I
83%
$948
Property Taxes
18%
$208
Home Insurance
5%
$62
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0