Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.4% first-year return on $39,879 initial cash invested.
-8.4%
Cash On Cash
5.28%
Cap Rate
0.8
DSCR
$1,329
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,329 income − $1,608 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,329
Total Expenses
$1,608
Mortgage P&I
79%
$1,049
Property Taxes
11%
$148
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0