Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.45% first-year return on $38,262 initial cash invested.
-11.45%
Cash On Cash
4.56%
Cap Rate
0.69
DSCR
$1,016
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,016 income − $1,381 expenses = $365 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,262
Downpayment
20%
$36,440
Closing costs
1%
$1,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,016
Total Expenses
$1,381
Mortgage P&I
99%
$1,007
Property Taxes
3%
$29
Home Insurance
8%
$80
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0