Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.9% first-year return on $39,270 initial cash invested.
-2.9%
Cash On Cash
6.61%
Cap Rate
1.01
DSCR
$2,077
Rent
-$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,077 income − $2,172 expenses = $95 out of pocket
Investment Breakdown
|
Purchase Price
$187k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,270
Downpayment
20%
$37,400
Closing costs
1%
$1,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,077
Total Expenses
$2,172
Mortgage P&I
49%
$1,021
Property Taxes
26%
$544
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0