Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $39,228 initial cash invested.
-15.2%
Cash On Cash
3.54%
Cap Rate
0.56
DSCR
$1,139
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,139 income − $1,636 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,228
Downpayment
20%
$37,360
Closing costs
1%
$1,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,139
Total Expenses
$1,636
Mortgage P&I
87%
$991
Property Taxes
25%
$283
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0