Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.87% first-year return on $38,787 initial cash invested.
-3.87%
Cash On Cash
6.06%
Cap Rate
0.94
DSCR
$1,348
Rent
-$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,348 income − $1,473 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,787
Downpayment
20%
$36,940
Closing costs
1%
$1,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,348
Total Expenses
$1,473
Mortgage P&I
74%
$991
Property Taxes
5%
$66
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0