Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.85% first-year return on $39,354 initial cash invested.
-0.85%
Cash On Cash
6.58%
Cap Rate
1.05
DSCR
$1,494
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,354
Downpayment
20%
$37,480
Closing costs
1%
$1,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,494
Total Expenses
$1,522
Mortgage P&I
66%
$981
Property Taxes
6%
$86
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0