Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.33% first-year return on $39,690 initial cash invested.
-1.33%
Cash On Cash
6.6%
Cap Rate
1.04
DSCR
$1,720
Rent
-$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $1,764 expenses = $44 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,720
Total Expenses
$1,764
Mortgage P&I
58%
$997
Property Taxes
15%
$254
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0