Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected 0% first-year return on $40,719 initial cash invested.
0%
Cash On Cash
6.67%
Cap Rate
1.08
DSCR
$1,677
Rent
$0
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,677 income − $1,677 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,719
Downpayment
20%
$38,780
Closing costs
1%
$1,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,677
Total Expenses
$1,677
Mortgage P&I
59%
$994
Property Taxes
11%
$180
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0