Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.76% first-year return on $38,829 initial cash invested.
-4.76%
Cash On Cash
6.19%
Cap Rate
0.92
DSCR
$1,523
Rent
-$154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,523 income − $1,677 expenses = $154 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
$1,523
Total Expenses
$1,677
Mortgage P&I
68%
$1,032
Property Taxes
12%
$184
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0