Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.65% first-year return on $37,527 initial cash invested.
-3.65%
Cash On Cash
5.96%
Cap Rate
0.96
DSCR
$1,542
Rent
-$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$179k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,527
Downpayment
20%
$35,740
Closing costs
1%
$1,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,542
Total Expenses
$1,656
Mortgage P&I
60%
$925
Property Taxes
17%
$267
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0