Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.19% first-year return on $38,367 initial cash invested.
-2.19%
Cash On Cash
6.61%
Cap Rate
1.03
DSCR
$1,913
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $1,983 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,913
Total Expenses
$1,983
Mortgage P&I
51%
$981
Property Taxes
23%
$438
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0