Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.34% first-year return on $38,535 initial cash invested.
-27.34%
Cash On Cash
1.07%
Cap Rate
0.16
DSCR
$729
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$729 income − $1,607 expenses = $878 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,535
Downpayment
20%
$36,700
Closing costs
1%
$1,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$729
Total Expenses
$1,607
Mortgage P&I
138%
$1,005
Property Taxes
48%
$347
Home Insurance
9%
$66
HOA
0%
$0
Property Management
10%
$73
CapEx
5%
$36
Vacancy
6%
$44
Maintenance
5%
$36
Other
0%
$0