Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.77% first-year return on $38,472 initial cash invested.
-3.77%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$1,343
Rent
-$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,343
Total Expenses
$1,464
Mortgage P&I
68%
$912
Property Taxes
10%
$138
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0