Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.94% first-year return on $37,800 initial cash invested.
-1.94%
Cash On Cash
6.62%
Cap Rate
1.01
DSCR
$1,445
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,445 income − $1,506 expenses = $61 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
$1,445
Total Expenses
$1,506
Mortgage P&I
68%
$982
Property Taxes
6%
$84
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0