Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.15% first-year return on $38,829 initial cash invested.
-3.15%
Cash On Cash
6.55%
Cap Rate
0.97
DSCR
$1,491
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,491 income − $1,593 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,491
Total Expenses
$1,593
Mortgage P&I
70%
$1,037
Property Taxes
7%
$103
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$89
Maintenance
5%
$75
Other
0%
$0