Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.73% first-year return on $38,514 initial cash invested.
-5.73%
Cash On Cash
5.78%
Cap Rate
0.89
DSCR
$1,457
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,457 income − $1,641 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,514
Downpayment
20%
$36,680
Closing costs
1%
$1,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,457
Total Expenses
$1,641
Mortgage P&I
68%
$995
Property Taxes
14%
$201
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0