Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.76% first-year return on $37,842 initial cash invested.
-2.76%
Cash On Cash
6.48%
Cap Rate
0.98
DSCR
$1,450
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,450 income − $1,537 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,842
Downpayment
20%
$36,040
Closing costs
1%
$1,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,537
Mortgage P&I
68%
$988
Property Taxes
8%
$112
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0