Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.88% first-year return on $40,005 initial cash invested.
-2.88%
Cash On Cash
6.41%
Cap Rate
0.98
DSCR
$1,452
Rent
-$96
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,452 income − $1,548 expenses = $96 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,005
Downpayment
20%
$38,100
Closing costs
1%
$1,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,452
Total Expenses
$1,548
Mortgage P&I
72%
$1,040
Property Taxes
6%
$85
Home Insurance
3%
$45
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0