Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.75% first-year return on $37,779 initial cash invested.
-1.75%
Cash On Cash
6.69%
Cap Rate
1.02
DSCR
$1,411
Rent
-$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,411 income − $1,466 expenses = $55 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,411
Total Expenses
$1,466
Mortgage P&I
70%
$987
Property Taxes
3%
$48
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0