Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.94% first-year return on $38,934 initial cash invested.
-10.94%
Cash On Cash
4.52%
Cap Rate
0.71
DSCR
$1,273
Rent
-$355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,273 income − $1,628 expenses = $355 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,273
Total Expenses
$1,628
Mortgage P&I
78%
$989
Property Taxes
19%
$241
Home Insurance
5%
$65
HOA
0%
$2
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0