Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.31% first-year return on $39,963 initial cash invested.
-2.31%
Cash On Cash
6.5%
Cap Rate
1
DSCR
$1,466
Rent
-$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,466 income − $1,543 expenses = $77 out of pocket
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,963
Downpayment
20%
$38,060
Closing costs
1%
$1,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,466
Total Expenses
$1,543
Mortgage P&I
71%
$1,035
Property Taxes
5%
$69
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0