Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.24% first-year return on $38,577 initial cash invested.
-2.24%
Cash On Cash
6.61%
Cap Rate
1.01
DSCR
$1,664
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,664 income − $1,736 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,664
Total Expenses
$1,736
Mortgage P&I
60%
$1,001
Property Taxes
15%
$243
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0