Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.75% first-year return on $38,724 initial cash invested.
-3.75%
Cash On Cash
6.07%
Cap Rate
0.95
DSCR
$1,351
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,351 income − $1,472 expenses = $121 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,724
Downpayment
20%
$36,880
Closing costs
1%
$1,844
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,351
Total Expenses
$1,472
Mortgage P&I
73%
$986
Property Taxes
5%
$68
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0