Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.4% first-year return on $39,522 initial cash invested.
-1.4%
Cash On Cash
6.73%
Cap Rate
1.03
DSCR
$1,481
Rent
-$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,481 income − $1,527 expenses = $46 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,522
Downpayment
20%
$37,640
Closing costs
1%
$1,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,481
Total Expenses
$1,527
Mortgage P&I
69%
$1,027
Property Taxes
3%
$47
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0