Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.58% first-year return on $38,850 initial cash invested.
-3.58%
Cash On Cash
5.84%
Cap Rate
0.95
DSCR
$1,312
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,312 income − $1,428 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,312
Total Expenses
$1,428
Mortgage P&I
72%
$951
Property Taxes
5%
$70
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0