Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.03% first-year return on $39,438 initial cash invested.
-0.03%
Cash On Cash
6.7%
Cap Rate
1.09
DSCR
$1,678
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,678 income − $1,679 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,438
Downpayment
20%
$37,560
Closing costs
1%
$1,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,678
Total Expenses
$1,679
Mortgage P&I
58%
$966
Property Taxes
13%
$210
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0