Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.64% first-year return on $39,690 initial cash invested.
-12.64%
Cash On Cash
4.19%
Cap Rate
0.65
DSCR
$1,346
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,346 income − $1,764 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,346
Total Expenses
$1,764
Mortgage P&I
75%
$1,011
Property Taxes
25%
$337
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$67
Vacancy
6%
$81
Maintenance
5%
$67
Other
0%
$0