Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.35% first-year return on $40,110 initial cash invested.
-10.35%
Cash On Cash
4.62%
Cap Rate
0.72
DSCR
$1,292
Rent
-$346
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
$40,110
Downpayment
20%
$38,200
Closing costs
1%
$1,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,292
Total Expenses
$1,638
Mortgage P&I
79%
$1,016
Property Taxes
17%
$217
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0