Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.31% first-year return on $39,564 initial cash invested.
-11.31%
Cash On Cash
4.2%
Cap Rate
0.68
DSCR
$1,161
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,161 income − $1,534 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,564
Downpayment
20%
$37,680
Closing costs
1%
$1,884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,161
Total Expenses
$1,534
Mortgage P&I
84%
$975
Property Taxes
16%
$189
Home Insurance
6%
$68
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0