Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.14% first-year return on $38,241 initial cash invested.
-10.14%
Cash On Cash
4.62%
Cap Rate
0.72
DSCR
$1,102
Rent
-$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,102 income − $1,425 expenses = $323 out of pocket
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,241
Downpayment
20%
$36,420
Closing costs
1%
$1,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,102
Total Expenses
$1,425
Mortgage P&I
88%
$969
Property Taxes
9%
$104
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0