Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.03% first-year return on $38,409 initial cash invested.
-3.03%
Cash On Cash
6.34%
Cap Rate
0.97
DSCR
$1,435
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,435 income − $1,532 expenses = $97 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,409
Downpayment
20%
$36,580
Closing costs
1%
$1,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,435
Total Expenses
$1,532
Mortgage P&I
69%
$992
Property Taxes
6%
$82
Home Insurance
6%
$84
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0