Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.71% first-year return on $37,905 initial cash invested.
-8.71%
Cash On Cash
5.18%
Cap Rate
0.79
DSCR
$1,466
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $1,741 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,905
Downpayment
20%
$36,100
Closing costs
1%
$1,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,466
Total Expenses
$1,741
Mortgage P&I
67%
$981
Property Taxes
21%
$314
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0