Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.35% first-year return on $39,270 initial cash invested.
-5.35%
Cash On Cash
5.72%
Cap Rate
0.9
DSCR
$1,432
Rent
-$175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,270
Downpayment
20%
$37,400
Closing costs
1%
$1,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,432
Total Expenses
$1,607
Mortgage P&I
69%
$994
Property Taxes
12%
$170
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0