Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.92% first-year return on $40,383 initial cash invested.
-17.92%
Cash On Cash
3.08%
Cap Rate
0.47
DSCR
$1,104
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,104 income − $1,707 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,383
Downpayment
20%
$38,460
Closing costs
1%
$1,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,104
Total Expenses
$1,707
Mortgage P&I
94%
$1,042
Property Taxes
28%
$311
Home Insurance
6%
$68
HOA
0%
$0
Property Management
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0