Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.78% first-year return on $39,165 initial cash invested.
-4.78%
Cash On Cash
5.92%
Cap Rate
0.92
DSCR
$1,558
Rent
-$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,558 income − $1,714 expenses = $156 out of pocket
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,165
Downpayment
20%
$37,300
Closing costs
1%
$1,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,558
Total Expenses
$1,714
Mortgage P&I
64%
$998
Property Taxes
16%
$245
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0