Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.72% first-year return on $40,110 initial cash invested.
-2.72%
Cash On Cash
6.22%
Cap Rate
0.99
DSCR
$1,536
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,110
Downpayment
20%
$38,200
Closing costs
1%
$1,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,536
Total Expenses
$1,627
Mortgage P&I
65%
$1,004
Property Taxes
10%
$155
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0