Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.11% first-year return on $38,220 initial cash invested.
-4.11%
Cash On Cash
6.03%
Cap Rate
0.93
DSCR
$1,296
Rent
-$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,296 income − $1,427 expenses = $131 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,220
Downpayment
20%
$36,400
Closing costs
1%
$1,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,296
Total Expenses
$1,427
Mortgage P&I
76%
$981
Property Taxes
3%
$44
Home Insurance
5%
$64
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0