Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.11% first-year return on $38,661 initial cash invested.
-6.11%
Cash On Cash
5.55%
Cap Rate
0.87
DSCR
$1,407
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,661
Downpayment
20%
$36,820
Closing costs
1%
$1,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,407
Total Expenses
$1,604
Mortgage P&I
70%
$979
Property Taxes
14%
$194
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0