Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.63% first-year return on $39,795 initial cash invested.
-6.63%
Cash On Cash
5.43%
Cap Rate
0.85
DSCR
$1,335
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,335 income − $1,555 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,795
Downpayment
20%
$37,900
Closing costs
1%
$1,895
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,335
Total Expenses
$1,555
Mortgage P&I
76%
$1,011
Property Taxes
9%
$123
Home Insurance
5%
$73
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0