Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.3% first-year return on $39,900 initial cash invested.
-0.3%
Cash On Cash
7%
Cap Rate
1.07
DSCR
$1,666
Rent
-$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,666 income − $1,676 expenses = $10 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,666
Total Expenses
$1,676
Mortgage P&I
62%
$1,036
Property Taxes
8%
$141
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0