Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.53% first-year return on $38,850 initial cash invested.
-2.53%
Cash On Cash
6.27%
Cap Rate
0.99
DSCR
$1,401
Rent
-$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $1,483 expenses = $82 out of pocket
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
$1,401
Total Expenses
$1,483
Mortgage P&I
70%
$978
Property Taxes
5%
$76
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0