Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.11% first-year return on $39,795 initial cash invested.
-2.11%
Cash On Cash
6.64%
Cap Rate
1.01
DSCR
$1,662
Rent
-$70
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $1,732 expenses = $70 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,662
Total Expenses
$1,732
Mortgage P&I
62%
$1,035
Property Taxes
10%
$171
Home Insurance
6%
$94
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0