Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.25% first-year return on $37,275 initial cash invested.
-3.25%
Cash On Cash
6.23%
Cap Rate
0.96
DSCR
$1,295
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,295 income − $1,396 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,275
Downpayment
20%
$35,500
Closing costs
1%
$1,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,295
Total Expenses
$1,396
Mortgage P&I
74%
$957
Property Taxes
3%
$35
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0