Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.92% first-year return on $37,744 initial cash invested.
-2.92%
Cash On Cash
6.18%
Cap Rate
1.01
DSCR
$1,959
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $2,051 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,744
Downpayment
20%
$35,947
Closing costs
1%
$1,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,959
Total Expenses
$2,051
Mortgage P&I
47%
$920
Property Taxes
28%
$558
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0