Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.08% first-year return on $38,535 initial cash invested.
-13.08%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$1,023
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,535
Downpayment
20%
$36,700
Closing costs
1%
$1,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,023
Total Expenses
$1,443
Mortgage P&I
95%
$967
Property Taxes
13%
$134
Home Insurance
8%
$77
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$61
Maintenance
5%
$51
Other
0%
$0