Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.01% first-year return on $38,115 initial cash invested.
-1.01%
Cash On Cash
6.92%
Cap Rate
1.06
DSCR
$1,745
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,745 income − $1,777 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,115
Downpayment
20%
$36,300
Closing costs
1%
$1,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,745
Total Expenses
$1,777
Mortgage P&I
57%
$991
Property Taxes
15%
$267
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0