Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.27% first-year return on $39,606 initial cash invested.
-2.27%
Cash On Cash
6.32%
Cap Rate
1
DSCR
$1,564
Rent
-$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,564
Total Expenses
$1,639
Mortgage P&I
63%
$991
Property Taxes
11%
$176
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0