Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.69% first-year return on $39,228 initial cash invested.
-5.69%
Cash On Cash
5.8%
Cap Rate
0.89
DSCR
$1,390
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,390 income − $1,576 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,228
Downpayment
20%
$37,360
Closing costs
1%
$1,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,390
Total Expenses
$1,576
Mortgage P&I
73%
$1,019
Property Taxes
9%
$128
Home Insurance
5%
$67
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$83
Maintenance
5%
$70
Other
0%
$0