Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.25% first-year return on $38,283 initial cash invested.
-9.25%
Cash On Cash
5.09%
Cap Rate
0.77
DSCR
$1,269
Rent
-$295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,269 income − $1,564 expenses = $295 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,283
Downpayment
20%
$36,460
Closing costs
1%
$1,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,269
Total Expenses
$1,564
Mortgage P&I
79%
$1,006
Property Taxes
14%
$177
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0