Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.6% first-year return on $37,590 initial cash invested.
-4.6%
Cash On Cash
6.33%
Cap Rate
0.93
DSCR
$1,504
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,504 income − $1,648 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,504
Total Expenses
$1,648
Mortgage P&I
67%
$1,013
Property Taxes
12%
$182
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0