Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.2% first-year return on $40,530 initial cash invested.
-4.2%
Cash On Cash
6.1%
Cap Rate
0.94
DSCR
$1,659
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,659 income − $1,801 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,530
Downpayment
20%
$38,600
Closing costs
1%
$1,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,659
Total Expenses
$1,801
Mortgage P&I
63%
$1,040
Property Taxes
16%
$261
Home Insurance
4%
$68
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0