Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.71% first-year return on $39,858 initial cash invested.
-2.71%
Cash On Cash
6.56%
Cap Rate
1.03
DSCR
$2,452
Rent
-$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,452 income − $2,542 expenses = $90 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,858
Downpayment
20%
$37,960
Closing costs
1%
$1,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,452
Total Expenses
$2,542
Mortgage P&I
41%
$1,005
Property Taxes
34%
$833
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0