Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.74% first-year return on $39,543 initial cash invested.
-10.74%
Cash On Cash
4.7%
Cap Rate
0.72
DSCR
$1,228
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,228 income − $1,582 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,543
Downpayment
20%
$37,660
Closing costs
1%
$1,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,228
Total Expenses
$1,582
Mortgage P&I
84%
$1,030
Property Taxes
13%
$165
Home Insurance
6%
$68
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0