Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $38,745 initial cash invested.
-14.49%
Cash On Cash
3.52%
Cap Rate
0.56
DSCR
$773
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$773 income − $1,241 expenses = $468 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,745
Downpayment
20%
$36,900
Closing costs
1%
$1,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$773
Total Expenses
$1,241
Mortgage P&I
125%
$970
Property Taxes
1%
$5
Home Insurance
8%
$65
HOA
0%
$0
Property Management
10%
$77
CapEx
5%
$39
Vacancy
6%
$46
Maintenance
5%
$39
Other
0%
$0