Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.49% first-year return on $38,577 initial cash invested.
-2.49%
Cash On Cash
6.26%
Cap Rate
1
DSCR
$1,571
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,571 income − $1,651 expenses = $80 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,577
Downpayment
20%
$36,740
Closing costs
1%
$1,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,571
Total Expenses
$1,651
Mortgage P&I
61%
$959
Property Taxes
13%
$208
Home Insurance
5%
$75
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0