Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.38% first-year return on $40,131 initial cash invested.
-5.38%
Cash On Cash
5.71%
Cap Rate
0.89
DSCR
$1,394
Rent
-$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,394 income − $1,574 expenses = $180 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,394
Total Expenses
$1,574
Mortgage P&I
73%
$1,020
Property Taxes
9%
$125
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0