Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.78% first-year return on $38,850 initial cash invested.
-2.78%
Cash On Cash
6.18%
Cap Rate
0.99
DSCR
$1,699
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,699 income − $1,789 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,699
Total Expenses
$1,789
Mortgage P&I
56%
$957
Property Taxes
19%
$325
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0