Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.32% first-year return on $37,779 initial cash invested.
-10.32%
Cash On Cash
4.9%
Cap Rate
0.74
DSCR
$1,318
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,318 income − $1,643 expenses = $325 out of pocket
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,318
Total Expenses
$1,643
Mortgage P&I
75%
$994
Property Taxes
18%
$243
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0