Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.03% first-year return on $38,934 initial cash invested.
-2.03%
Cash On Cash
6.61%
Cap Rate
1.02
DSCR
$1,749
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $1,815 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,934
Downpayment
20%
$37,080
Closing costs
1%
$1,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,749
Total Expenses
$1,815
Mortgage P&I
57%
$1,000
Property Taxes
17%
$303
Home Insurance
3%
$58
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0