Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.59% first-year return on $39,900 initial cash invested.
-5.59%
Cash On Cash
5.55%
Cap Rate
0.9
DSCR
$1,846
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,846 income − $2,032 expenses = $186 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,846
Total Expenses
$2,032
Mortgage P&I
53%
$972
Property Taxes
25%
$459
Home Insurance
4%
$66
HOA
3%
$55
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0