Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.53% first-year return on $40,173 initial cash invested.
-7.53%
Cash On Cash
5.28%
Cap Rate
0.82
DSCR
$1,339
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,339 income − $1,591 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,173
Downpayment
20%
$38,260
Closing costs
1%
$1,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,339
Total Expenses
$1,591
Mortgage P&I
77%
$1,026
Property Taxes
11%
$151
Home Insurance
5%
$66
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0