Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.95% first-year return on $39,732 initial cash invested.
-4.95%
Cash On Cash
5.88%
Cap Rate
0.92
DSCR
$1,753
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $1,917 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,732
Downpayment
20%
$37,840
Closing costs
1%
$1,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,753
Total Expenses
$1,917
Mortgage P&I
57%
$1,003
Property Taxes
24%
$418
Home Insurance
2%
$40
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0