Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.48% first-year return on $39,900 initial cash invested.
-0.48%
Cash On Cash
6.69%
Cap Rate
1.06
DSCR
$1,555
Rent
-$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,555 income − $1,571 expenses = $16 out of pocket
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
$1,555
Total Expenses
$1,571
Mortgage P&I
64%
$998
Property Taxes
6%
$98
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0