Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.86% first-year return on $38,829 initial cash invested.
-9.86%
Cash On Cash
4.95%
Cap Rate
0.75
DSCR
$1,260
Rent
-$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,260 income − $1,579 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,260
Total Expenses
$1,579
Mortgage P&I
81%
$1,019
Property Taxes
13%
$167
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0