Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.02% first-year return on $38,220 initial cash invested.
-4.02%
Cash On Cash
5.68%
Cap Rate
0.93
DSCR
$1,311
Rent
-$128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,311 income − $1,439 expenses = $128 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,220
Downpayment
20%
$36,400
Closing costs
1%
$1,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,311
Total Expenses
$1,439
Mortgage P&I
70%
$924
Property Taxes
8%
$108
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0