Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.43% first-year return on $39,690 initial cash invested.
-10.43%
Cash On Cash
4.62%
Cap Rate
0.71
DSCR
$1,082
Rent
-$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,082 income − $1,427 expenses = $345 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,082
Total Expenses
$1,427
Mortgage P&I
94%
$1,019
Property Taxes
6%
$61
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0