Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.79% first-year return on $38,346 initial cash invested.
-2.79%
Cash On Cash
6.43%
Cap Rate
0.98
DSCR
$1,415
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,415 income − $1,504 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,346
Downpayment
20%
$36,520
Closing costs
1%
$1,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,415
Total Expenses
$1,504
Mortgage P&I
70%
$997
Property Taxes
5%
$73
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0