Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.04% first-year return on $38,745 initial cash invested.
-20.04%
Cash On Cash
2.61%
Cap Rate
0.4
DSCR
$1,124
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,124 income − $1,771 expenses = $647 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,745
Downpayment
20%
$36,900
Closing costs
1%
$1,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,124
Total Expenses
$1,771
Mortgage P&I
88%
$992
Property Taxes
24%
$272
Home Insurance
6%
$66
HOA
13%
$150
Property Management
10%
$112
CapEx
5%
$56
Vacancy
6%
$67
Maintenance
5%
$56
Other
0%
$0