Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.64% first-year return on $38,640 initial cash invested.
-2.64%
Cash On Cash
6.64%
Cap Rate
1
DSCR
$1,693
Rent
-$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,693 income − $1,778 expenses = $85 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,693
Total Expenses
$1,778
Mortgage P&I
60%
$1,018
Property Taxes
15%
$255
Home Insurance
4%
$64
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0