Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.52% first-year return on $39,942 initial cash invested.
-2.52%
Cash On Cash
6.43%
Cap Rate
0.99
DSCR
$1,438
Rent
-$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,438 income − $1,522 expenses = $84 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,942
Downpayment
20%
$38,040
Closing costs
1%
$1,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,438
Total Expenses
$1,522
Mortgage P&I
72%
$1,031
Property Taxes
3%
$44
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0