Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.49% first-year return on $38,850 initial cash invested.
-3.49%
Cash On Cash
6.32%
Cap Rate
0.97
DSCR
$1,554
Rent
-$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,554 income − $1,667 expenses = $113 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,554
Total Expenses
$1,667
Mortgage P&I
65%
$1,010
Property Taxes
12%
$188
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0