Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.62% first-year return on $38,052 initial cash invested.
-2.62%
Cash On Cash
6.43%
Cap Rate
1.01
DSCR
$1,913
Rent
-$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $1,996 expenses = $83 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,052
Downpayment
20%
$36,240
Closing costs
1%
$1,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,913
Total Expenses
$1,996
Mortgage P&I
50%
$958
Property Taxes
25%
$475
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0