Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.02% first-year return on $39,669 initial cash invested.
-7.02%
Cash On Cash
5.72%
Cap Rate
0.84
DSCR
$1,317
Rent
-$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,317 income − $1,549 expenses = $232 out of pocket
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,669
Downpayment
20%
$37,780
Closing costs
1%
$1,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,317
Total Expenses
$1,549
Mortgage P&I
81%
$1,067
Property Taxes
6%
$75
Home Insurance
5%
$64
HOA
0%
$0
Property Management
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0