Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.28% first-year return on $39,375 initial cash invested.
-7.28%
Cash On Cash
5.13%
Cap Rate
0.82
DSCR
$1,164
Rent
-$239
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,164 income − $1,403 expenses = $239 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,375
Downpayment
20%
$37,500
Closing costs
1%
$1,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,164
Total Expenses
$1,403
Mortgage P&I
84%
$983
Property Taxes
4%
$52
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0