Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.49% first-year return on $38,640 initial cash invested.
-6.49%
Cash On Cash
5.54%
Cap Rate
0.85
DSCR
$1,308
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,308 income − $1,517 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,640
Downpayment
20%
$36,800
Closing costs
1%
$1,840
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,308
Total Expenses
$1,517
Mortgage P&I
76%
$993
Property Taxes
9%
$119
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0