Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.02% first-year return on $39,123 initial cash invested.
-2.02%
Cash On Cash
6.4%
Cap Rate
1.02
DSCR
$1,686
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,686 income − $1,752 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,123
Downpayment
20%
$37,260
Closing costs
1%
$1,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,686
Total Expenses
$1,752
Mortgage P&I
58%
$975
Property Taxes
16%
$273
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0