Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.54% first-year return on $38,913 initial cash invested.
-13.54%
Cash On Cash
4.24%
Cap Rate
0.63
DSCR
$1,126
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,126 income − $1,565 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,913
Downpayment
20%
$37,060
Closing costs
1%
$1,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,126
Total Expenses
$1,565
Mortgage P&I
92%
$1,037
Property Taxes
15%
$170
Home Insurance
6%
$65
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0