Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.76% first-year return on $38,850 initial cash invested.
-1.76%
Cash On Cash
6.39%
Cap Rate
1.01
DSCR
$1,390
Rent
-$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,390 income − $1,447 expenses = $57 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,447
Mortgage P&I
70%
$972
Property Taxes
3%
$48
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0