Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.02% first-year return on $38,976 initial cash invested.
-3.02%
Cash On Cash
6.2%
Cap Rate
0.99
DSCR
$1,810
Rent
-$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,810 income − $1,908 expenses = $98 out of pocket
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,976
Downpayment
20%
$37,120
Closing costs
1%
$1,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$1,908
Mortgage P&I
53%
$967
Property Taxes
22%
$405
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0