Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.79% first-year return on $39,102 initial cash invested.
-2.79%
Cash On Cash
6.34%
Cap Rate
0.98
DSCR
$1,494
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,494 income − $1,585 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,102
Downpayment
20%
$37,240
Closing costs
1%
$1,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,494
Total Expenses
$1,585
Mortgage P&I
67%
$1,000
Property Taxes
9%
$130
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0