Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.08% first-year return on $40,131 initial cash invested.
-10.08%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$1,254
Rent
-$337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,254 income − $1,591 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$191k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,131
Downpayment
20%
$38,220
Closing costs
1%
$1,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,254
Total Expenses
$1,591
Mortgage P&I
78%
$972
Property Taxes
19%
$236
Home Insurance
5%
$57
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0