Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.08% first-year return on $39,795 initial cash invested.
-3.08%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$1,437
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,437 income − $1,539 expenses = $102 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,437
Total Expenses
$1,539
Mortgage P&I
66%
$945
Property Taxes
11%
$152
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0