Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.86% first-year return on $38,598 initial cash invested.
-2.86%
Cash On Cash
6.24%
Cap Rate
0.97
DSCR
$1,318
Rent
-$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,318 income − $1,410 expenses = $92 out of pocket
Investment Breakdown
|
Purchase Price
$184k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,598
Downpayment
20%
$36,760
Closing costs
1%
$1,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,318
Total Expenses
$1,410
Mortgage P&I
74%
$981
Property Taxes
2%
$28
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0