Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.21% first-year return on $37,506 initial cash invested.
-9.21%
Cash On Cash
4.85%
Cap Rate
0.76
DSCR
$1,197
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,506
Downpayment
20%
$35,720
Closing costs
1%
$1,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,197
Total Expenses
$1,485
Mortgage P&I
79%
$950
Property Taxes
13%
$158
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0