Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.38% first-year return on $37,800 initial cash invested.
-6.38%
Cash On Cash
5.63%
Cap Rate
0.86
DSCR
$1,265
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,265 income − $1,466 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,265
Total Expenses
$1,466
Mortgage P&I
78%
$982
Property Taxes
7%
$93
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0