Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.68% first-year return on $39,123 initial cash invested.
-3.68%
Cash On Cash
6.13%
Cap Rate
0.96
DSCR
$1,539
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,539 income − $1,659 expenses = $120 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,123
Downpayment
20%
$37,260
Closing costs
1%
$1,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,539
Total Expenses
$1,659
Mortgage P&I
65%
$994
Property Taxes
13%
$207
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0