Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.13% first-year return on $38,892 initial cash invested.
-2.13%
Cash On Cash
6.5%
Cap Rate
1.01
DSCR
$1,602
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $1,671 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,892
Downpayment
20%
$37,040
Closing costs
1%
$1,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,602
Total Expenses
$1,671
Mortgage P&I
62%
$992
Property Taxes
12%
$197
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0