Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.46% first-year return on $37,695 initial cash invested.
-1.46%
Cash On Cash
6.65%
Cap Rate
1.03
DSCR
$1,498
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,498 income − $1,544 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,695
Downpayment
20%
$35,900
Closing costs
1%
$1,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,498
Total Expenses
$1,544
Mortgage P&I
64%
$966
Property Taxes
8%
$125
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0