Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.99% first-year return on $38,850 initial cash invested.
-0.99%
Cash On Cash
6.67%
Cap Rate
1.04
DSCR
$1,429
Rent
-$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,429 income − $1,461 expenses = $32 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,429
Total Expenses
$1,461
Mortgage P&I
69%
$990
Property Taxes
2%
$35
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0