Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.1% first-year return on $38,850 initial cash invested.
-5.1%
Cash On Cash
6.05%
Cap Rate
0.93
DSCR
$1,791
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,791 income − $1,956 expenses = $165 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,791
Total Expenses
$1,956
Mortgage P&I
56%
$1,007
Property Taxes
23%
$418
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0