Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.33% first-year return on $37,968 initial cash invested.
-1.33%
Cash On Cash
6.84%
Cap Rate
1.04
DSCR
$1,725
Rent
-$42
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,725 income − $1,767 expenses = $42 out of pocket
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,968
Downpayment
20%
$36,160
Closing costs
1%
$1,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,725
Total Expenses
$1,767
Mortgage P&I
57%
$987
Property Taxes
15%
$267
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0