Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.61% first-year return on $37,401 initial cash invested.
-0.61%
Cash On Cash
6.79%
Cap Rate
1.06
DSCR
$1,525
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,525 income − $1,544 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,401
Downpayment
20%
$35,620
Closing costs
1%
$1,781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,525
Total Expenses
$1,544
Mortgage P&I
62%
$951
Property Taxes
8%
$127
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0