Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.41% first-year return on $39,375 initial cash invested.
-2.41%
Cash On Cash
6.55%
Cap Rate
1.01
DSCR
$1,730
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $1,809 expenses = $79 out of pocket
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,730
Total Expenses
$1,809
Mortgage P&I
59%
$1,017
Property Taxes
16%
$277
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$86
Vacancy
6%
$104
Maintenance
5%
$86
Other
0%
$0