Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.86% first-year return on $38,913 initial cash invested.
-0.86%
Cash On Cash
6.84%
Cap Rate
1.05
DSCR
$1,619
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,619 income − $1,647 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,619
Total Expenses
$1,647
Mortgage P&I
62%
$1,003
Property Taxes
9%
$152
Home Insurance
4%
$66
HOA
0%
$5
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0