Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.38% first-year return on $39,228 initial cash invested.
-1.38%
Cash On Cash
6.93%
Cap Rate
1.03
DSCR
$1,544
Rent
-$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,544 income − $1,589 expenses = $45 out of pocket
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,544
Total Expenses
$1,589
Mortgage P&I
68%
$1,047
Property Taxes
5%
$80
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0