Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.11% first-year return on $40,299 initial cash invested.
-11.11%
Cash On Cash
4.53%
Cap Rate
0.71
DSCR
$1,457
Rent
-$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,457 income − $1,830 expenses = $373 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,299
Downpayment
20%
$38,380
Closing costs
1%
$1,919
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,457
Total Expenses
$1,830
Mortgage P&I
70%
$1,024
Property Taxes
25%
$358
Home Insurance
5%
$69
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0