Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.88% first-year return on $40,068 initial cash invested.
-4.88%
Cash On Cash
5.91%
Cap Rate
0.92
DSCR
$1,517
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,517 income − $1,680 expenses = $163 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,068
Downpayment
20%
$38,160
Closing costs
1%
$1,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,517
Total Expenses
$1,680
Mortgage P&I
68%
$1,026
Property Taxes
12%
$179
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0