Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.02% first-year return on $38,346 initial cash invested.
-12.02%
Cash On Cash
4.23%
Cap Rate
0.67
DSCR
$1,286
Rent
-$384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,286 income − $1,670 expenses = $384 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,346
Downpayment
20%
$36,520
Closing costs
1%
$1,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,286
Total Expenses
$1,670
Mortgage P&I
75%
$963
Property Taxes
24%
$308
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0