Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.96% first-year return on $39,900 initial cash invested.
-4.96%
Cash On Cash
5.72%
Cap Rate
0.91
DSCR
$1,417
Rent
-$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,417
Total Expenses
$1,582
Mortgage P&I
71%
$999
Property Taxes
10%
$148
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0