Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.8% first-year return on $37,443 initial cash invested.
-0.8%
Cash On Cash
6.94%
Cap Rate
1.05
DSCR
$1,540
Rent
-$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,540 income − $1,565 expenses = $25 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,443
Downpayment
20%
$35,660
Closing costs
1%
$1,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,565
Mortgage P&I
64%
$979
Property Taxes
9%
$141
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0