Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.45% first-year return on $38,619 initial cash invested.
-8.45%
Cash On Cash
4.91%
Cap Rate
0.79
DSCR
$1,355
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,619
Downpayment
20%
$36,780
Closing costs
1%
$1,839
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,355
Total Expenses
$1,627
Mortgage P&I
71%
$956
Property Taxes
19%
$257
Home Insurance
5%
$61
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0