Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.99% first-year return on $39,438 initial cash invested.
-4.99%
Cash On Cash
5.85%
Cap Rate
0.9
DSCR
$1,310
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,310 income − $1,474 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,438
Downpayment
20%
$37,560
Closing costs
1%
$1,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,310
Total Expenses
$1,474
Mortgage P&I
77%
$1,014
Property Taxes
3%
$44
Home Insurance
6%
$74
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0