Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.38% first-year return on $39,249 initial cash invested.
-1.38%
Cash On Cash
6.81%
Cap Rate
1.03
DSCR
$1,528
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,528 income − $1,573 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,249
Downpayment
20%
$37,380
Closing costs
1%
$1,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,528
Total Expenses
$1,573
Mortgage P&I
67%
$1,030
Property Taxes
5%
$74
Home Insurance
5%
$72
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0