Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.87% first-year return on $38,745 initial cash invested.
-0.87%
Cash On Cash
6.86%
Cap Rate
1.06
DSCR
$1,762
Rent
-$28
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
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
$1,762
Total Expenses
$1,790
Mortgage P&I
56%
$994
Property Taxes
14%
$248
Home Insurance
5%
$80
HOA
1%
$10
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0