Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.12% first-year return on $38,850 initial cash invested.
-3.12%
Cash On Cash
5.92%
Cap Rate
0.96
DSCR
$1,309
Rent
-$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,309 income − $1,410 expenses = $101 out of pocket
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,309
Total Expenses
$1,410
Mortgage P&I
72%
$948
Property Taxes
4%
$57
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$79
Maintenance
5%
$65
Other
0%
$0