Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.19% first-year return on $40,509 initial cash invested.
-6.19%
Cash On Cash
5.96%
Cap Rate
0.87
DSCR
$1,384
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,384 income − $1,593 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$193k
Downpayment
20.0%
Interest Rate
7.7%
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
$1,384
Total Expenses
$1,593
Mortgage P&I
79%
$1,098
Property Taxes
5%
$68
Home Insurance
5%
$68
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0