Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.76% first-year return on $39,879 initial cash invested.
-8.76%
Cash On Cash
5.07%
Cap Rate
0.77
DSCR
$1,109
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,109 income − $1,400 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,109
Total Expenses
$1,400
Mortgage P&I
94%
$1,038
Property Taxes
1%
$8
Home Insurance
6%
$66
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$67
Maintenance
5%
$55
Other
0%
$0