Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.89% first-year return on $38,031 initial cash invested.
-4.89%
Cash On Cash
5.84%
Cap Rate
0.91
DSCR
$1,426
Rent
-$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,426 income − $1,581 expenses = $155 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,031
Downpayment
20%
$36,220
Closing costs
1%
$1,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,426
Total Expenses
$1,581
Mortgage P&I
68%
$965
Property Taxes
12%
$175
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0