Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.47% first-year return on $39,942 initial cash invested.
-8.47%
Cash On Cash
5.09%
Cap Rate
0.79
DSCR
$1,321
Rent
-$282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,321 income − $1,603 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,942
Downpayment
20%
$38,040
Closing costs
1%
$1,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,321
Total Expenses
$1,603
Mortgage P&I
77%
$1,022
Property Taxes
13%
$172
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0