Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.06% first-year return on $39,753 initial cash invested.
-9.06%
Cash On Cash
4.93%
Cap Rate
0.77
DSCR
$1,414
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,753
Downpayment
20%
$37,860
Closing costs
1%
$1,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,414
Total Expenses
$1,714
Mortgage P&I
71%
$1,007
Property Taxes
18%
$260
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0