Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.84% first-year return on $37,590 initial cash invested.
-5.84%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$1,198
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,590
Downpayment
20%
$35,800
Closing costs
1%
$1,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,198
Total Expenses
$1,381
Mortgage P&I
75%
$901
Property Taxes
9%
$105
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0