Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.04% first-year return on $40,509 initial cash invested.
-1.04%
Cash On Cash
6.18%
Cap Rate
1.04
DSCR
$1,437
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,437 income − $1,472 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,509
Downpayment
20%
$38,580
Closing costs
1%
$1,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,437
Total Expenses
$1,472
Mortgage P&I
67%
$956
Property Taxes
5%
$72
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0