Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.22% first-year return on $38,346 initial cash invested.
-2.22%
Cash On Cash
6.17%
Cap Rate
1
DSCR
$1,392
Rent
-$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,392 income − $1,463 expenses = $71 out of pocket
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,346
Downpayment
20%
$36,520
Closing costs
1%
$1,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,392
Total Expenses
$1,463
Mortgage P&I
68%
$940
Property Taxes
7%
$94
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0