Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.72% first-year return on $39,627 initial cash invested.
-3.72%
Cash On Cash
6.16%
Cap Rate
0.96
DSCR
$1,657
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,657 income − $1,780 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,627
Downpayment
20%
$37,740
Closing costs
1%
$1,887
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,657
Total Expenses
$1,780
Mortgage P&I
61%
$1,009
Property Taxes
16%
$266
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0