Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.53% first-year return on $39,900 initial cash invested.
-1.53%
Cash On Cash
6.68%
Cap Rate
1.03
DSCR
$1,647
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,647 income − $1,698 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,647
Total Expenses
$1,698
Mortgage P&I
62%
$1,027
Property Taxes
11%
$177
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0