Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.36% first-year return on $39,900 initial cash invested.
-0.36%
Cash On Cash
6.75%
Cap Rate
1.07
DSCR
$1,633
Rent
-$12
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
$1,633
Total Expenses
$1,645
Mortgage P&I
61%
$999
Property Taxes
9%
$155
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0