Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.21% first-year return on $38,745 initial cash invested.
-1.21%
Cash On Cash
6.44%
Cap Rate
1.04
DSCR
$1,628
Rent
-$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,628 income − $1,667 expenses = $39 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,628
Total Expenses
$1,667
Mortgage P&I
58%
$948
Property Taxes
14%
$231
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$81
Vacancy
6%
$98
Maintenance
5%
$81
Other
0%
$0