Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.89% first-year return on $38,787 initial cash invested.
-1.89%
Cash On Cash
6.23%
Cap Rate
1.01
DSCR
$1,481
Rent
-$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,481 income − $1,542 expenses = $61 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,787
Downpayment
20%
$36,940
Closing costs
1%
$1,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,481
Total Expenses
$1,542
Mortgage P&I
64%
$946
Property Taxes
10%
$154
Home Insurance
4%
$57
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0