Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.79% first-year return on $40,341 initial cash invested.
-4.79%
Cash On Cash
5.64%
Cap Rate
0.9
DSCR
$1,300
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,300 income − $1,461 expenses = $161 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,300
Total Expenses
$1,461
Mortgage P&I
77%
$999
Property Taxes
3%
$45
Home Insurance
6%
$79
HOA
0%
$0
Property Management
10%
$130
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0