Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.51% first-year return on $38,829 initial cash invested.
-18.51%
Cash On Cash
2.95%
Cap Rate
0.45
DSCR
$934
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$934 income − $1,533 expenses = $599 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,829
Downpayment
20%
$36,980
Closing costs
1%
$1,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$934
Total Expenses
$1,533
Mortgage P&I
108%
$1,006
Property Taxes
14%
$129
Home Insurance
7%
$65
HOA
10%
$90
Property Management
10%
$93
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0