Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.73% first-year return on $38,955 initial cash invested.
-7.73%
Cash On Cash
5.17%
Cap Rate
0.81
DSCR
$1,386
Rent
-$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,386 income − $1,637 expenses = $251 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,955
Downpayment
20%
$37,100
Closing costs
1%
$1,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,386
Total Expenses
$1,637
Mortgage P&I
71%
$981
Property Taxes
18%
$244
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0