Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.23% first-year return on $38,073 initial cash invested.
-5.23%
Cash On Cash
5.69%
Cap Rate
0.9
DSCR
$1,448
Rent
-$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,073
Downpayment
20%
$36,260
Closing costs
1%
$1,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,448
Total Expenses
$1,614
Mortgage P&I
66%
$953
Property Taxes
15%
$220
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0