Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.03% first-year return on $40,173 initial cash invested.
-6.03%
Cash On Cash
5.63%
Cap Rate
0.87
DSCR
$1,304
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,304 income − $1,506 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,173
Downpayment
20%
$38,260
Closing costs
1%
$1,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,304
Total Expenses
$1,506
Mortgage P&I
79%
$1,035
Property Taxes
5%
$65
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0