Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.06% first-year return on $38,472 initial cash invested.
-2.06%
Cash On Cash
6.8%
Cap Rate
1.02
DSCR
$1,797
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,797 income − $1,863 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,472
Downpayment
20%
$36,640
Closing costs
1%
$1,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,797
Total Expenses
$1,863
Mortgage P&I
56%
$1,014
Property Taxes
18%
$315
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0