Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.36% first-year return on $38,556 initial cash invested.
-11.36%
Cash On Cash
4.43%
Cap Rate
0.68
DSCR
$1,061
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,061 income − $1,426 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,556
Downpayment
20%
$36,720
Closing costs
1%
$1,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,061
Total Expenses
$1,426
Mortgage P&I
93%
$990
Property Taxes
9%
$95
Home Insurance
6%
$65
HOA
0%
$0
Property Management
10%
$106
CapEx
5%
$53
Vacancy
6%
$64
Maintenance
5%
$53
Other
0%
$0