Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.78% first-year return on $37,191 initial cash invested.
-7.78%
Cash On Cash
5.22%
Cap Rate
0.82
DSCR
$1,432
Rent
-$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,191
Downpayment
20%
$35,420
Closing costs
1%
$1,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,432
Total Expenses
$1,673
Mortgage P&I
66%
$940
Property Taxes
21%
$296
Home Insurance
4%
$64
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0