Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.17% first-year return on $39,669 initial cash invested.
-22.17%
Cash On Cash
2.31%
Cap Rate
0.35
DSCR
$1,382
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,382 income − $2,115 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,669
Downpayment
20%
$37,780
Closing costs
1%
$1,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,382
Total Expenses
$2,115
Mortgage P&I
74%
$1,028
Property Taxes
9%
$127
Home Insurance
5%
$66
HOA
39%
$535
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0