Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.79% first-year return on $38,367 initial cash invested.
-10.79%
Cash On Cash
4.56%
Cap Rate
0.71
DSCR
$1,117
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,117 income − $1,462 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,367
Downpayment
20%
$36,540
Closing costs
1%
$1,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,117
Total Expenses
$1,462
Mortgage P&I
88%
$983
Property Taxes
11%
$122
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0