Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.1% first-year return on $40,446 initial cash invested.
-11.1%
Cash On Cash
4.29%
Cap Rate
0.69
DSCR
$1,294
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,294 income − $1,668 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,446
Downpayment
20%
$38,520
Closing costs
1%
$1,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,294
Total Expenses
$1,668
Mortgage P&I
77%
$997
Property Taxes
20%
$264
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0