Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3% first-year return on $38,850 initial cash invested.
-3%
Cash On Cash
6.14%
Cap Rate
0.97
DSCR
$1,355
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,355
Total Expenses
$1,452
Mortgage P&I
72%
$975
Property Taxes
4%
$59
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0