Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.06% first-year return on $40,782 initial cash invested.
-4.06%
Cash On Cash
6.03%
Cap Rate
0.94
DSCR
$1,532
Rent
-$138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,532 income − $1,670 expenses = $138 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,782
Downpayment
20%
$38,840
Closing costs
1%
$1,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,532
Total Expenses
$1,670
Mortgage P&I
68%
$1,037
Property Taxes
11%
$164
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0