Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.12% first-year return on $39,291 initial cash invested.
-0.12%
Cash On Cash
7.18%
Cap Rate
1.08
DSCR
$1,803
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,803 income − $1,807 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,291
Downpayment
20%
$37,420
Closing costs
1%
$1,871
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,803
Total Expenses
$1,807
Mortgage P&I
57%
$1,034
Property Taxes
13%
$239
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0