Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.41% first-year return on $40,551 initial cash invested.
-4.41%
Cash On Cash
5.84%
Cap Rate
0.92
DSCR
$1,435
Rent
-$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,435 income − $1,584 expenses = $149 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,551
Downpayment
20%
$38,620
Closing costs
1%
$1,931
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,435
Total Expenses
$1,584
Mortgage P&I
71%
$1,016
Property Taxes
9%
$125
Home Insurance
5%
$69
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0