Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected 0% first-year return on $38,703 initial cash invested.
0%
Cash On Cash
7.26%
Cap Rate
1.08
DSCR
$1,580
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $1,580 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,703
Downpayment
20%
$36,860
Closing costs
1%
$1,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,580
Mortgage P&I
66%
$1,036
Property Taxes
4%
$67
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0