Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $40,110 initial cash invested.
-13.4%
Cash On Cash
4.06%
Cap Rate
0.62
DSCR
$1,201
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,201 income − $1,649 expenses = $448 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,201
Total Expenses
$1,649
Mortgage P&I
86%
$1,034
Property Taxes
19%
$233
Home Insurance
6%
$70
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0