Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.24% first-year return on $38,976 initial cash invested.
-7.24%
Cash On Cash
5.16%
Cap Rate
0.83
DSCR
$1,440
Rent
-$235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,440 income − $1,675 expenses = $235 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,976
Downpayment
20%
$37,120
Closing costs
1%
$1,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,675
Mortgage P&I
67%
$961
Property Taxes
19%
$274
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0