Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.49% first-year return on $39,123 initial cash invested.
-0.49%
Cash On Cash
6.89%
Cap Rate
1.06
DSCR
$1,581
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,581 income − $1,597 expenses = $16 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,581
Total Expenses
$1,597
Mortgage P&I
64%
$1,006
Property Taxes
7%
$114
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0