Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.01% first-year return on $39,165 initial cash invested.
-6.01%
Cash On Cash
5.39%
Cap Rate
0.86
DSCR
$1,225
Rent
-$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,225 income − $1,421 expenses = $196 out of pocket
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,225
Total Expenses
$1,421
Mortgage P&I
79%
$973
Property Taxes
5%
$65
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$74
Maintenance
5%
$61
Other
0%
$0