Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.28% first-year return on $38,976 initial cash invested.
-0.28%
Cash On Cash
6.72%
Cap Rate
1.07
DSCR
$1,482
Rent
-$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,482 income − $1,491 expenses = $9 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,976
Downpayment
20%
$37,120
Closing costs
1%
$1,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,482
Total Expenses
$1,491
Mortgage P&I
66%
$975
Property Taxes
4%
$57
Home Insurance
5%
$74
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0