Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.47% first-year return on $38,199 initial cash invested.
-0.47%
Cash On Cash
7.01%
Cap Rate
1.07
DSCR
$1,688
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,688 income − $1,703 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,199
Downpayment
20%
$36,380
Closing costs
1%
$1,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,688
Total Expenses
$1,703
Mortgage P&I
59%
$993
Property Taxes
13%
$212
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0