Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.36% first-year return on $38,913 initial cash invested.
-8.36%
Cash On Cash
5.38%
Cap Rate
0.8
DSCR
$1,246
Rent
-$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,246 income − $1,517 expenses = $271 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,913
Downpayment
20%
$37,060
Closing costs
1%
$1,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,246
Total Expenses
$1,517
Mortgage P&I
83%
$1,039
Property Taxes
7%
$88
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0