Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.38% first-year return on $39,900 initial cash invested.
-5.38%
Cash On Cash
6.08%
Cap Rate
0.9
DSCR
$1,357
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,357 income − $1,536 expenses = $179 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,357
Total Expenses
$1,536
Mortgage P&I
79%
$1,074
Property Taxes
3%
$41
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0