Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.93% first-year return on $39,690 initial cash invested.
-18.93%
Cash On Cash
2.64%
Cap Rate
0.41
DSCR
$746
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$746 income − $1,372 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$746
Total Expenses
$1,372
Mortgage P&I
135%
$1,005
Property Taxes
14%
$107
Home Insurance
9%
$66
HOA
0%
$0
Property Management
10%
$75
CapEx
5%
$37
Vacancy
6%
$45
Maintenance
5%
$37
Other
0%
$0