Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.61% first-year return on $38,031 initial cash invested.
-1.61%
Cash On Cash
6.61%
Cap Rate
1.02
DSCR
$1,461
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,461 income − $1,512 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,031
Downpayment
20%
$36,220
Closing costs
1%
$1,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,461
Total Expenses
$1,512
Mortgage P&I
67%
$976
Property Taxes
6%
$91
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0