Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.66% first-year return on $39,018 initial cash invested.
-7.66%
Cash On Cash
5.08%
Cap Rate
0.82
DSCR
$1,619
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,619 income − $1,868 expenses = $249 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,018
Downpayment
20%
$37,160
Closing costs
1%
$1,858
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,619
Total Expenses
$1,868
Mortgage P&I
59%
$954
Property Taxes
25%
$402
Home Insurance
4%
$66
HOA
2%
$25
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0