Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.45% first-year return on $40,404 initial cash invested.
-0.45%
Cash On Cash
7.1%
Cap Rate
1.06
DSCR
$1,646
Rent
-$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $1,661 expenses = $15 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,404
Downpayment
20%
$38,480
Closing costs
1%
$1,924
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,646
Total Expenses
$1,661
Mortgage P&I
65%
$1,071
Property Taxes
6%
$94
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0