Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.21% first-year return on $39,711 initial cash invested.
-1.21%
Cash On Cash
7.09%
Cap Rate
1.04
DSCR
$1,753
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $1,793 expenses = $40 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,711
Downpayment
20%
$37,820
Closing costs
1%
$1,891
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,753
Total Expenses
$1,793
Mortgage P&I
61%
$1,069
Property Taxes
12%
$202
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0