Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.03% first-year return on $39,606 initial cash invested.
-0.03%
Cash On Cash
6.83%
Cap Rate
1.08
DSCR
$1,662
Rent
-$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,662 income − $1,663 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,606
Downpayment
20%
$37,720
Closing costs
1%
$1,886
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,662
Total Expenses
$1,663
Mortgage P&I
60%
$992
Property Taxes
11%
$175
Home Insurance
4%
$64
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0