Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.29% first-year return on $39,879 initial cash invested.
-1.29%
Cash On Cash
6.73%
Cap Rate
1.04
DSCR
$1,763
Rent
-$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,763 income − $1,806 expenses = $43 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,763
Total Expenses
$1,806
Mortgage P&I
58%
$1,020
Property Taxes
15%
$262
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0