Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.11% first-year return on $37,779 initial cash invested.
-1.11%
Cash On Cash
6.66%
Cap Rate
1.04
DSCR
$1,418
Rent
-$35
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,418
Total Expenses
$1,453
Mortgage P&I
68%
$963
Property Taxes
4%
$54
Home Insurance
4%
$63
HOA
0%
$4
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0