Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.82% first-year return on $37,590 initial cash invested.
-4.82%
Cash On Cash
5.74%
Cap Rate
0.92
DSCR
$1,501
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,501 income − $1,652 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,501
Total Expenses
$1,652
Mortgage P&I
62%
$932
Property Taxes
16%
$240
Home Insurance
4%
$63
HOA
2%
$27
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0