Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.34% first-year return on $38,913 initial cash invested.
-0.34%
Cash On Cash
6.9%
Cap Rate
1.07
DSCR
$1,558
Rent
-$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,558 income − $1,569 expenses = $11 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,558
Total Expenses
$1,569
Mortgage P&I
64%
$999
Property Taxes
6%
$99
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0