Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.11% first-year return on $39,312 initial cash invested.
-6.11%
Cash On Cash
5.46%
Cap Rate
0.86
DSCR
$1,336
Rent
-$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,336 income − $1,536 expenses = $200 out of pocket
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,312
Downpayment
20%
$37,440
Closing costs
1%
$1,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,336
Total Expenses
$1,536
Mortgage P&I
74%
$984
Property Taxes
11%
$144
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0