Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.54% first-year return on $39,900 initial cash invested.
-4.54%
Cash On Cash
6.16%
Cap Rate
0.93
DSCR
$1,535
Rent
-$151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,535 income − $1,686 expenses = $151 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,535
Total Expenses
$1,686
Mortgage P&I
68%
$1,050
Property Taxes
11%
$170
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0