Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.32% first-year return on $37,798 initial cash invested.
-2.32%
Cash On Cash
6.17%
Cap Rate
1.01
DSCR
$1,573
Rent
-$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,798
Downpayment
20%
$35,998
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,573
Total Expenses
$1,646
Mortgage P&I
58%
$920
Property Taxes
16%
$254
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0