Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.45% first-year return on $38,220 initial cash invested.
-8.45%
Cash On Cash
5.36%
Cap Rate
0.8
DSCR
$1,193
Rent
-$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,193 income − $1,462 expenses = $269 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,220
Downpayment
20%
$36,400
Closing costs
1%
$1,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,193
Total Expenses
$1,462
Mortgage P&I
86%
$1,022
Property Taxes
5%
$65
Home Insurance
5%
$64
HOA
0%
$0
Property Management
10%
$119
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0