Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.64% first-year return on $40,257 initial cash invested.
-23.64%
Cash On Cash
1.7%
Cap Rate
0.27
DSCR
$1,108
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,108 income − $1,901 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,257
Downpayment
20%
$38,340
Closing costs
1%
$1,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,108
Total Expenses
$1,901
Mortgage P&I
91%
$1,010
Property Taxes
2%
$26
Home Insurance
52%
$578
HOA
0%
$0
Property Management
10%
$111
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0