Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.47% first-year return on $38,136 initial cash invested.
-9.47%
Cash On Cash
4.77%
Cap Rate
0.75
DSCR
$1,245
Rent
-$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,245 income − $1,546 expenses = $301 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,136
Downpayment
20%
$36,320
Closing costs
1%
$1,816
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,245
Total Expenses
$1,546
Mortgage P&I
77%
$961
Property Taxes
15%
$192
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0