Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.24% first-year return on $40,740 initial cash invested.
-4.24%
Cash On Cash
6.2%
Cap Rate
0.94
DSCR
$1,507
Rent
-$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,507 income − $1,651 expenses = $144 out of pocket
Investment Breakdown
|
Purchase Price
$194k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,740
Downpayment
20%
$38,800
Closing costs
1%
$1,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,507
Total Expenses
$1,651
Mortgage P&I
71%
$1,072
Property Taxes
8%
$118
Home Insurance
5%
$70
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0