Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.31% first-year return on $40,425 initial cash invested.
-11.31%
Cash On Cash
4.51%
Cap Rate
0.69
DSCR
$1,077
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,077 income − $1,458 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,425
Downpayment
20%
$38,500
Closing costs
1%
$1,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,077
Total Expenses
$1,458
Mortgage P&I
98%
$1,051
Property Taxes
5%
$59
Home Insurance
6%
$67
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0