Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.85% first-year return on $38,073 initial cash invested.
-3.85%
Cash On Cash
5.84%
Cap Rate
0.94
DSCR
$1,217
Rent
-$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,217 income − $1,339 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,217
Total Expenses
$1,339
Mortgage P&I
77%
$943
Property Taxes
1%
$11
Home Insurance
6%
$68
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0