Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.05% first-year return on $39,732 initial cash invested.
-21.05%
Cash On Cash
2.26%
Cap Rate
0.36
DSCR
$1,090
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,090 income − $1,787 expenses = $697 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,732
Downpayment
20%
$37,840
Closing costs
1%
$1,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$1,787
Mortgage P&I
92%
$999
Property Taxes
40%
$440
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0