Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.06% first-year return on $39,879 initial cash invested.
-5.06%
Cash On Cash
5.72%
Cap Rate
0.91
DSCR
$1,487
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,487
Total Expenses
$1,655
Mortgage P&I
67%
$999
Property Taxes
14%
$204
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0