Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.46% first-year return on $37,821 initial cash invested.
-9.46%
Cash On Cash
4.53%
Cap Rate
0.73
DSCR
$1,049
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,821
Downpayment
20%
$36,020
Closing costs
1%
$1,801
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,049
Total Expenses
$1,347
Mortgage P&I
88%
$926
Property Taxes
8%
$84
Home Insurance
6%
$65
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0