Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.21% first-year return on $40,194 initial cash invested.
-8.21%
Cash On Cash
5.02%
Cap Rate
0.79
DSCR
$1,154
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,194
Downpayment
20%
$38,280
Closing costs
1%
$1,914
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,154
Total Expenses
$1,429
Mortgage P&I
88%
$1,018
Property Taxes
4%
$41
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0