Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.93% first-year return on $39,879 initial cash invested.
-4.93%
Cash On Cash
5.96%
Cap Rate
0.91
DSCR
$1,427
Rent
-$164
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
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
$1,427
Total Expenses
$1,591
Mortgage P&I
73%
$1,036
Property Taxes
8%
$118
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0