Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.2% first-year return on $38,577 initial cash invested.
-4.2%
Cash On Cash
6.14%
Cap Rate
0.94
DSCR
$1,414
Rent
-$135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $1,549 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,577
Downpayment
20%
$36,740
Closing costs
1%
$1,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,414
Total Expenses
$1,549
Mortgage P&I
71%
$1,004
Property Taxes
7%
$104
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0