Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.99% first-year return on $39,795 initial cash invested.
-1.99%
Cash On Cash
6.47%
Cap Rate
1.01
DSCR
$1,481
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,481 income − $1,547 expenses = $66 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,481
Total Expenses
$1,547
Mortgage P&I
68%
$1,014
Property Taxes
5%
$67
Home Insurance
4%
$66
HOA
1%
$15
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0