Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.37% first-year return on $37,989 initial cash invested.
-2.37%
Cash On Cash
6.61%
Cap Rate
1.01
DSCR
$1,615
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,615 income − $1,690 expenses = $75 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,989
Downpayment
20%
$36,180
Closing costs
1%
$1,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,615
Total Expenses
$1,690
Mortgage P&I
61%
$991
Property Taxes
13%
$214
Home Insurance
4%
$64
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0