Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.59% first-year return on $40,236 initial cash invested.
-6.59%
Cash On Cash
5.43%
Cap Rate
0.85
DSCR
$1,243
Rent
-$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,243 income − $1,464 expenses = $221 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,236
Downpayment
20%
$38,320
Closing costs
1%
$1,916
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,243
Total Expenses
$1,464
Mortgage P&I
83%
$1,026
Property Taxes
4%
$47
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0